[BONIA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 296.21%
YoY- 89.57%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 47,208 192,037 130,486 85,929 37,351 150,498 106,106 -41.69%
PBT 3,248 14,376 12,237 9,301 2,605 12,455 8,023 -45.24%
Tax -1,256 -6,281 -5,140 -3,140 -1,050 -4,953 -2,986 -43.83%
NP 1,992 8,095 7,097 6,161 1,555 7,502 5,037 -46.09%
-
NP to SH 1,901 8,095 7,097 6,161 1,555 7,502 5,037 -47.74%
-
Tax Rate 38.67% 43.69% 42.00% 33.76% 40.31% 39.77% 37.22% -
Total Cost 45,216 183,942 123,389 79,768 35,796 142,996 101,069 -41.47%
-
Net Worth 69,579 74,475 62,048 63,106 58,161 56,527 54,083 18.27%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 4,092 - - - 2,018 - -
Div Payout % - 50.55% - - - 26.91% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 69,579 74,475 62,048 63,106 58,161 56,527 54,083 18.27%
NOSH 41,416 40,920 40,554 40,453 40,389 40,376 40,360 1.73%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.22% 4.22% 5.44% 7.17% 4.16% 4.98% 4.75% -
ROE 2.73% 10.87% 11.44% 9.76% 2.67% 13.27% 9.31% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 113.98 469.29 321.76 212.42 92.48 372.73 262.90 -42.68%
EPS 4.59 19.80 17.50 15.23 3.85 18.58 12.48 -48.63%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.68 1.82 1.53 1.56 1.44 1.40 1.34 16.25%
Adjusted Per Share Value based on latest NOSH - 40,438
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.54 95.76 65.07 42.85 18.62 75.05 52.91 -41.69%
EPS 0.95 4.04 3.54 3.07 0.78 3.74 2.51 -47.64%
DPS 0.00 2.04 0.00 0.00 0.00 1.01 0.00 -
NAPS 0.347 0.3714 0.3094 0.3147 0.29 0.2819 0.2697 18.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.64 0.57 0.58 0.69 0.60 0.62 0.68 -
P/RPS 0.56 0.12 0.18 0.32 0.65 0.17 0.26 66.70%
P/EPS 13.94 2.88 3.31 4.53 15.58 3.34 5.45 86.92%
EY 7.17 34.71 30.17 22.07 6.42 29.97 18.35 -46.52%
DY 0.00 17.54 0.00 0.00 0.00 8.06 0.00 -
P/NAPS 0.38 0.31 0.38 0.44 0.42 0.44 0.51 -17.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 25/05/05 24/02/05 17/11/04 30/08/04 18/05/04 -
Price 0.60 0.56 0.60 0.64 0.62 0.56 0.57 -
P/RPS 0.53 0.12 0.19 0.30 0.67 0.15 0.22 79.61%
P/EPS 13.07 2.83 3.43 4.20 16.10 3.01 4.57 101.35%
EY 7.65 35.33 29.17 23.80 6.21 33.18 21.89 -50.35%
DY 0.00 17.86 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 0.36 0.31 0.39 0.41 0.43 0.40 0.43 -11.16%

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