[BONIA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 273.86%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 58,998 221,372 161,123 108,307 47,208 192,037 130,486 -41.06%
PBT 5,765 21,494 16,504 11,510 3,248 14,376 12,237 -39.42%
Tax -2,437 -7,072 -5,944 -4,136 -1,256 -6,281 -5,140 -39.16%
NP 3,328 14,422 10,560 7,374 1,992 8,095 7,097 -39.61%
-
NP to SH 3,168 13,831 10,006 7,107 1,901 8,095 7,097 -41.56%
-
Tax Rate 42.27% 32.90% 36.02% 35.93% 38.67% 43.69% 42.00% -
Total Cost 55,670 206,950 150,563 100,933 45,216 183,942 123,389 -41.14%
-
Net Worth 93,202 23,036 82,528 82,387 69,579 74,475 62,048 31.12%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 4,346 - - - 4,092 - -
Div Payout % - 31.43% - - - 50.55% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 93,202 23,036 82,528 82,387 69,579 74,475 62,048 31.12%
NOSH 44,809 43,465 42,760 41,610 41,416 40,920 40,554 6.87%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.64% 6.51% 6.55% 6.81% 4.22% 4.22% 5.44% -
ROE 3.40% 60.04% 12.12% 8.63% 2.73% 10.87% 11.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 131.67 509.30 376.80 260.29 113.98 469.29 321.76 -44.85%
EPS 7.07 10.61 23.40 17.08 4.59 19.80 17.50 -45.32%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.08 0.53 1.93 1.98 1.68 1.82 1.53 22.69%
Adjusted Per Share Value based on latest NOSH - 41,983
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.42 110.39 80.34 54.01 23.54 95.76 65.07 -41.06%
EPS 1.58 6.90 4.99 3.54 0.95 4.04 3.54 -41.56%
DPS 0.00 2.17 0.00 0.00 0.00 2.04 0.00 -
NAPS 0.4648 0.1149 0.4115 0.4108 0.347 0.3714 0.3094 31.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.70 0.66 0.64 0.60 0.64 0.57 0.58 -
P/RPS 0.53 0.13 0.17 0.23 0.56 0.12 0.18 105.29%
P/EPS 9.90 2.07 2.74 3.51 13.94 2.88 3.31 107.45%
EY 10.10 48.21 36.56 28.47 7.17 34.71 30.17 -51.75%
DY 0.00 15.15 0.00 0.00 0.00 17.54 0.00 -
P/NAPS 0.34 1.25 0.33 0.30 0.38 0.31 0.38 -7.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 29/08/06 24/05/06 17/03/06 23/11/05 29/08/05 25/05/05 -
Price 1.00 0.65 0.65 0.63 0.60 0.56 0.60 -
P/RPS 0.76 0.13 0.17 0.24 0.53 0.12 0.19 151.77%
P/EPS 14.14 2.04 2.78 3.69 13.07 2.83 3.43 156.87%
EY 7.07 48.95 36.00 27.11 7.65 35.33 29.17 -61.09%
DY 0.00 15.38 0.00 0.00 0.00 17.86 0.00 -
P/NAPS 0.48 1.23 0.34 0.32 0.36 0.31 0.39 14.83%

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