[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -79.27%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 192,037 130,486 85,929 37,351 150,498 106,106 69,842 96.38%
PBT 14,376 12,237 9,301 2,605 12,455 8,023 4,801 107.88%
Tax -6,281 -5,140 -3,140 -1,050 -4,953 -2,986 -1,551 154.28%
NP 8,095 7,097 6,161 1,555 7,502 5,037 3,250 83.85%
-
NP to SH 8,095 7,097 6,161 1,555 7,502 5,037 3,250 83.85%
-
Tax Rate 43.69% 42.00% 33.76% 40.31% 39.77% 37.22% 32.31% -
Total Cost 183,942 123,389 79,768 35,796 142,996 101,069 66,592 96.98%
-
Net Worth 74,475 62,048 63,106 58,161 56,527 54,083 53,695 24.39%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,092 - - - 2,018 - - -
Div Payout % 50.55% - - - 26.91% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 74,475 62,048 63,106 58,161 56,527 54,083 53,695 24.39%
NOSH 40,920 40,554 40,453 40,389 40,376 40,360 40,372 0.90%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.22% 5.44% 7.17% 4.16% 4.98% 4.75% 4.65% -
ROE 10.87% 11.44% 9.76% 2.67% 13.27% 9.31% 6.05% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 469.29 321.76 212.42 92.48 372.73 262.90 172.99 94.63%
EPS 19.80 17.50 15.23 3.85 18.58 12.48 8.05 82.31%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.82 1.53 1.56 1.44 1.40 1.34 1.33 23.28%
Adjusted Per Share Value based on latest NOSH - 40,389
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 95.76 65.07 42.85 18.62 75.05 52.91 34.83 96.37%
EPS 4.04 3.54 3.07 0.78 3.74 2.51 1.62 84.00%
DPS 2.04 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 0.3714 0.3094 0.3147 0.29 0.2819 0.2697 0.2678 24.38%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.57 0.58 0.69 0.60 0.62 0.68 0.70 -
P/RPS 0.12 0.18 0.32 0.65 0.17 0.26 0.40 -55.21%
P/EPS 2.88 3.31 4.53 15.58 3.34 5.45 8.70 -52.17%
EY 34.71 30.17 22.07 6.42 29.97 18.35 11.50 108.99%
DY 17.54 0.00 0.00 0.00 8.06 0.00 0.00 -
P/NAPS 0.31 0.38 0.44 0.42 0.44 0.51 0.53 -30.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 24/02/05 17/11/04 30/08/04 18/05/04 18/02/04 -
Price 0.56 0.60 0.64 0.62 0.56 0.57 0.71 -
P/RPS 0.12 0.19 0.30 0.67 0.15 0.22 0.41 -55.95%
P/EPS 2.83 3.43 4.20 16.10 3.01 4.57 8.82 -53.16%
EY 35.33 29.17 23.80 6.21 33.18 21.89 11.34 113.46%
DY 17.86 0.00 0.00 0.00 8.93 0.00 0.00 -
P/NAPS 0.31 0.39 0.41 0.43 0.40 0.43 0.53 -30.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment