[BONIA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 310.73%
YoY- 83.09%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 70,625 246,346 187,121 128,021 58,998 221,372 161,123 -42.26%
PBT 11,876 37,112 27,840 19,300 5,765 21,494 16,504 -19.68%
Tax -3,032 -8,429 -8,160 -5,980 -2,437 -7,072 -5,944 -36.13%
NP 8,844 28,683 19,680 13,320 3,328 14,422 10,560 -11.14%
-
NP to SH 8,611 28,203 19,155 13,012 3,168 13,831 10,006 -9.51%
-
Tax Rate 25.53% 22.71% 29.31% 30.98% 42.27% 32.90% 36.02% -
Total Cost 61,781 217,663 167,441 114,701 55,670 206,950 150,563 -44.75%
-
Net Worth 145,815 123,003 111,879 103,425 93,202 23,036 82,528 46.10%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 5,271 - - - 4,346 - -
Div Payout % - 18.69% - - - 31.43% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 145,815 123,003 111,879 103,425 93,202 23,036 82,528 46.10%
NOSH 197,048 175,719 50,170 46,587 44,809 43,465 42,760 176.66%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.52% 11.64% 10.52% 10.40% 5.64% 6.51% 6.55% -
ROE 5.91% 22.93% 17.12% 12.58% 3.40% 60.04% 12.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.84 140.19 372.97 274.79 131.67 509.30 376.80 -79.13%
EPS 4.37 16.05 38.18 27.93 7.07 10.61 23.40 -67.29%
DPS 0.00 3.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.74 0.70 2.23 2.22 2.08 0.53 1.93 -47.19%
Adjusted Per Share Value based on latest NOSH - 46,543
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.04 122.21 92.83 63.51 29.27 109.82 79.93 -42.26%
EPS 4.27 13.99 9.50 6.46 1.57 6.86 4.96 -9.49%
DPS 0.00 2.62 0.00 0.00 0.00 2.16 0.00 -
NAPS 0.7234 0.6102 0.555 0.5131 0.4624 0.1143 0.4094 46.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.68 1.91 1.61 0.98 0.70 0.66 0.64 -
P/RPS 4.69 1.36 0.43 0.36 0.53 0.13 0.17 811.18%
P/EPS 38.44 11.90 4.22 3.51 9.90 2.07 2.74 480.75%
EY 2.60 8.40 23.71 28.50 10.10 48.21 36.56 -82.80%
DY 0.00 1.57 0.00 0.00 0.00 15.15 0.00 -
P/NAPS 2.27 2.73 0.72 0.44 0.34 1.25 0.33 261.26%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 27/08/07 24/05/07 28/02/07 22/11/06 29/08/06 24/05/06 -
Price 2.01 1.75 1.17 1.50 1.00 0.65 0.65 -
P/RPS 5.61 1.25 0.31 0.55 0.76 0.13 0.17 926.64%
P/EPS 46.00 10.90 3.06 5.37 14.14 2.04 2.78 548.23%
EY 2.17 9.17 32.63 18.62 7.07 48.95 36.00 -84.60%
DY 0.00 1.71 0.00 0.00 0.00 15.38 0.00 -
P/NAPS 2.72 2.50 0.52 0.68 0.48 1.23 0.34 299.49%

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