[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -76.52%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 221,372 161,123 108,307 47,208 192,037 130,486 85,929 88.25%
PBT 21,494 16,504 11,510 3,248 14,376 12,237 9,301 75.06%
Tax -7,072 -5,944 -4,136 -1,256 -6,281 -5,140 -3,140 72.07%
NP 14,422 10,560 7,374 1,992 8,095 7,097 6,161 76.57%
-
NP to SH 13,831 10,006 7,107 1,901 8,095 7,097 6,161 71.70%
-
Tax Rate 32.90% 36.02% 35.93% 38.67% 43.69% 42.00% 33.76% -
Total Cost 206,950 150,563 100,933 45,216 183,942 123,389 79,768 89.13%
-
Net Worth 23,036 82,528 82,387 69,579 74,475 62,048 63,106 -49.01%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,346 - - - 4,092 - - -
Div Payout % 31.43% - - - 50.55% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 23,036 82,528 82,387 69,579 74,475 62,048 63,106 -49.01%
NOSH 43,465 42,760 41,610 41,416 40,920 40,554 40,453 4.91%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.51% 6.55% 6.81% 4.22% 4.22% 5.44% 7.17% -
ROE 60.04% 12.12% 8.63% 2.73% 10.87% 11.44% 9.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 509.30 376.80 260.29 113.98 469.29 321.76 212.42 79.42%
EPS 10.61 23.40 17.08 4.59 19.80 17.50 15.23 -21.46%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.53 1.93 1.98 1.68 1.82 1.53 1.56 -51.40%
Adjusted Per Share Value based on latest NOSH - 41,416
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 110.39 80.34 54.01 23.54 95.76 65.07 42.85 88.25%
EPS 6.90 4.99 3.54 0.95 4.04 3.54 3.07 71.83%
DPS 2.17 0.00 0.00 0.00 2.04 0.00 0.00 -
NAPS 0.1149 0.4115 0.4108 0.347 0.3714 0.3094 0.3147 -49.01%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.66 0.64 0.60 0.64 0.57 0.58 0.69 -
P/RPS 0.13 0.17 0.23 0.56 0.12 0.18 0.32 -45.23%
P/EPS 2.07 2.74 3.51 13.94 2.88 3.31 4.53 -40.75%
EY 48.21 36.56 28.47 7.17 34.71 30.17 22.07 68.59%
DY 15.15 0.00 0.00 0.00 17.54 0.00 0.00 -
P/NAPS 1.25 0.33 0.30 0.38 0.31 0.38 0.44 100.97%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 24/05/06 17/03/06 23/11/05 29/08/05 25/05/05 24/02/05 -
Price 0.65 0.65 0.63 0.60 0.56 0.60 0.64 -
P/RPS 0.13 0.17 0.24 0.53 0.12 0.19 0.30 -42.82%
P/EPS 2.04 2.78 3.69 13.07 2.83 3.43 4.20 -38.29%
EY 48.95 36.00 27.11 7.65 35.33 29.17 23.80 61.94%
DY 15.38 0.00 0.00 0.00 17.86 0.00 0.00 -
P/NAPS 1.23 0.34 0.32 0.36 0.31 0.39 0.41 108.42%

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