[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -77.09%
YoY- 66.65%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 246,346 187,121 128,021 58,998 221,372 161,123 108,307 73.21%
PBT 37,112 27,840 19,300 5,765 21,494 16,504 11,510 118.72%
Tax -8,429 -8,160 -5,980 -2,437 -7,072 -5,944 -4,136 60.95%
NP 28,683 19,680 13,320 3,328 14,422 10,560 7,374 147.94%
-
NP to SH 28,203 19,155 13,012 3,168 13,831 10,006 7,107 151.28%
-
Tax Rate 22.71% 29.31% 30.98% 42.27% 32.90% 36.02% 35.93% -
Total Cost 217,663 167,441 114,701 55,670 206,950 150,563 100,933 67.15%
-
Net Worth 123,003 111,879 103,425 93,202 23,036 82,528 82,387 30.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,271 - - - 4,346 - - -
Div Payout % 18.69% - - - 31.43% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 123,003 111,879 103,425 93,202 23,036 82,528 82,387 30.72%
NOSH 175,719 50,170 46,587 44,809 43,465 42,760 41,610 161.95%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.64% 10.52% 10.40% 5.64% 6.51% 6.55% 6.81% -
ROE 22.93% 17.12% 12.58% 3.40% 60.04% 12.12% 8.63% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 140.19 372.97 274.79 131.67 509.30 376.80 260.29 -33.87%
EPS 16.05 38.18 27.93 7.07 10.61 23.40 17.08 -4.07%
DPS 3.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.70 2.23 2.22 2.08 0.53 1.93 1.98 -50.09%
Adjusted Per Share Value based on latest NOSH - 44,809
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 122.21 92.83 63.51 29.27 109.82 79.93 53.73 73.21%
EPS 13.99 9.50 6.46 1.57 6.86 4.96 3.53 151.06%
DPS 2.62 0.00 0.00 0.00 2.16 0.00 0.00 -
NAPS 0.6102 0.555 0.5131 0.4624 0.1143 0.4094 0.4087 30.72%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.91 1.61 0.98 0.70 0.66 0.64 0.60 -
P/RPS 1.36 0.43 0.36 0.53 0.13 0.17 0.23 228.06%
P/EPS 11.90 4.22 3.51 9.90 2.07 2.74 3.51 126.18%
EY 8.40 23.71 28.50 10.10 48.21 36.56 28.47 -55.77%
DY 1.57 0.00 0.00 0.00 15.15 0.00 0.00 -
P/NAPS 2.73 0.72 0.44 0.34 1.25 0.33 0.30 337.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 24/05/07 28/02/07 22/11/06 29/08/06 24/05/06 17/03/06 -
Price 1.75 1.17 1.50 1.00 0.65 0.65 0.63 -
P/RPS 1.25 0.31 0.55 0.76 0.13 0.17 0.24 201.37%
P/EPS 10.90 3.06 5.37 14.14 2.04 2.78 3.69 106.28%
EY 9.17 32.63 18.62 7.07 48.95 36.00 27.11 -51.54%
DY 1.71 0.00 0.00 0.00 15.38 0.00 0.00 -
P/NAPS 2.50 0.52 0.68 0.48 1.23 0.34 0.32 295.21%

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