[BONIA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 47.21%
YoY- 91.44%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 151,270 70,625 246,346 187,121 128,021 58,998 221,372 -22.36%
PBT 24,663 11,876 37,112 27,840 19,300 5,765 21,494 9.57%
Tax -6,850 -3,032 -8,429 -8,160 -5,980 -2,437 -7,072 -2.09%
NP 17,813 8,844 28,683 19,680 13,320 3,328 14,422 15.07%
-
NP to SH 17,514 8,611 28,203 19,155 13,012 3,168 13,831 16.99%
-
Tax Rate 27.77% 25.53% 22.71% 29.31% 30.98% 42.27% 32.90% -
Total Cost 133,457 61,781 217,663 167,441 114,701 55,670 206,950 -25.29%
-
Net Worth 151,085 145,815 123,003 111,879 103,425 93,202 23,036 249.18%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 5,271 - - - 4,346 -
Div Payout % - - 18.69% - - - 31.43% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 151,085 145,815 123,003 111,879 103,425 93,202 23,036 249.18%
NOSH 198,796 197,048 175,719 50,170 46,587 44,809 43,465 174.77%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.78% 12.52% 11.64% 10.52% 10.40% 5.64% 6.51% -
ROE 11.59% 5.91% 22.93% 17.12% 12.58% 3.40% 60.04% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.09 35.84 140.19 372.97 274.79 131.67 509.30 -71.74%
EPS 8.81 4.37 16.05 38.18 27.93 7.07 10.61 -11.62%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 10.00 -
NAPS 0.76 0.74 0.70 2.23 2.22 2.08 0.53 27.07%
Adjusted Per Share Value based on latest NOSH - 48,446
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 75.05 35.04 122.21 92.83 63.51 29.27 109.82 -22.36%
EPS 8.69 4.27 13.99 9.50 6.46 1.57 6.86 17.02%
DPS 0.00 0.00 2.62 0.00 0.00 0.00 2.16 -
NAPS 0.7495 0.7234 0.6102 0.555 0.5131 0.4624 0.1143 249.13%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.10 1.68 1.91 1.61 0.98 0.70 0.66 -
P/RPS 2.76 4.69 1.36 0.43 0.36 0.53 0.13 662.47%
P/EPS 23.84 38.44 11.90 4.22 3.51 9.90 2.07 407.71%
EY 4.20 2.60 8.40 23.71 28.50 10.10 48.21 -80.26%
DY 0.00 0.00 1.57 0.00 0.00 0.00 15.15 -
P/NAPS 2.76 2.27 2.73 0.72 0.44 0.34 1.25 69.31%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 15/11/07 27/08/07 24/05/07 28/02/07 22/11/06 29/08/06 -
Price 1.90 2.01 1.75 1.17 1.50 1.00 0.65 -
P/RPS 2.50 5.61 1.25 0.31 0.55 0.76 0.13 613.93%
P/EPS 21.57 46.00 10.90 3.06 5.37 14.14 2.04 379.67%
EY 4.64 2.17 9.17 32.63 18.62 7.07 48.95 -79.12%
DY 0.00 0.00 1.71 0.00 0.00 0.00 15.38 -
P/NAPS 2.50 2.72 2.50 0.52 0.68 0.48 1.23 60.24%

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