[BONIA] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 37.94%
YoY- 303.72%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 44,557 48,578 37,351 44,392 36,264 41,590 28,252 35.45%
PBT 2,936 6,696 2,605 4,432 3,222 3,190 1,611 49.14%
Tax -2,000 -2,090 -1,050 -1,967 -1,435 -1,075 -476 160.15%
NP 936 4,606 1,555 2,465 1,787 2,115 1,135 -12.04%
-
NP to SH 936 4,606 1,555 2,465 1,787 2,115 1,135 -12.04%
-
Tax Rate 68.12% 31.21% 40.31% 44.38% 44.54% 33.70% 29.55% -
Total Cost 43,621 43,972 35,796 41,927 34,477 39,475 27,117 37.24%
-
Net Worth 62,264 63,084 58,161 56,573 54,176 53,682 50,893 14.37%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 2,020 - - - -
Div Payout % - - - 81.97% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 62,264 63,084 58,161 56,573 54,176 53,682 50,893 14.37%
NOSH 40,695 40,438 40,389 40,409 40,429 40,362 40,391 0.50%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.10% 9.48% 4.16% 5.55% 4.93% 5.09% 4.02% -
ROE 1.50% 7.30% 2.67% 4.36% 3.30% 3.94% 2.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 109.49 120.13 92.48 109.85 89.70 103.04 69.95 34.77%
EPS 2.30 11.39 3.85 6.10 4.42 5.24 2.81 -12.48%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.53 1.56 1.44 1.40 1.34 1.33 1.26 13.80%
Adjusted Per Share Value based on latest NOSH - 40,409
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.10 24.10 18.53 22.02 17.99 20.63 14.02 35.40%
EPS 0.46 2.29 0.77 1.22 0.89 1.05 0.56 -12.28%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.3089 0.313 0.2885 0.2807 0.2688 0.2663 0.2525 14.37%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.58 0.69 0.60 0.62 0.68 0.70 0.65 -
P/RPS 0.53 0.57 0.65 0.56 0.76 0.68 0.93 -31.23%
P/EPS 25.22 6.06 15.58 10.16 15.38 13.36 23.13 5.93%
EY 3.97 16.51 6.42 9.84 6.50 7.49 4.32 -5.47%
DY 0.00 0.00 0.00 8.06 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.42 0.44 0.51 0.53 0.52 -18.85%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 24/02/05 17/11/04 30/08/04 18/05/04 18/02/04 18/11/03 -
Price 0.60 0.64 0.62 0.56 0.57 0.71 0.69 -
P/RPS 0.55 0.53 0.67 0.51 0.64 0.69 0.99 -32.39%
P/EPS 26.09 5.62 16.10 9.18 12.90 13.55 24.56 4.10%
EY 3.83 17.80 6.21 10.89 7.75 7.38 4.07 -3.96%
DY 0.00 0.00 0.00 8.93 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.43 0.40 0.43 0.53 0.55 -20.46%

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