[BONIA] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 90.48%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 60,249 52,816 61,099 47,208 61,551 44,557 48,578 15.48%
PBT 4,990 4,994 8,262 3,248 2,139 2,936 6,696 -17.84%
Tax -1,128 -1,808 -2,880 -1,256 -1,141 -2,000 -2,090 -33.78%
NP 3,862 3,186 5,382 1,992 998 936 4,606 -11.11%
-
NP to SH 3,825 2,899 5,206 1,901 998 936 4,606 -11.68%
-
Tax Rate 22.61% 36.20% 34.86% 38.67% 53.34% 68.12% 31.21% -
Total Cost 56,387 49,630 55,717 45,216 60,553 43,621 43,972 18.08%
-
Net Worth 88,983 83,259 83,128 69,579 40,724 62,264 63,084 25.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,449 - - - 4,072 - - -
Div Payout % 116.32% - - - 408.06% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 88,983 83,259 83,128 69,579 40,724 62,264 63,084 25.85%
NOSH 44,491 43,139 41,983 41,416 40,724 40,695 40,438 6.59%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.41% 6.03% 8.81% 4.22% 1.62% 2.10% 9.48% -
ROE 4.30% 3.48% 6.26% 2.73% 2.45% 1.50% 7.30% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 135.42 122.43 145.53 113.98 151.14 109.49 120.13 8.33%
EPS 2.87 6.72 12.40 4.59 2.45 2.30 11.39 -60.20%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.00 1.93 1.98 1.68 1.00 1.53 1.56 18.06%
Adjusted Per Share Value based on latest NOSH - 41,416
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.04 26.34 30.47 23.54 30.69 22.22 24.22 15.48%
EPS 1.91 1.45 2.60 0.95 0.50 0.47 2.30 -11.68%
DPS 2.22 0.00 0.00 0.00 2.03 0.00 0.00 -
NAPS 0.4437 0.4152 0.4145 0.347 0.2031 0.3105 0.3146 25.84%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.66 0.64 0.60 0.64 0.57 0.58 0.69 -
P/RPS 0.49 0.52 0.41 0.56 0.38 0.53 0.57 -9.61%
P/EPS 7.68 9.52 4.84 13.94 23.26 25.22 6.06 17.16%
EY 13.03 10.50 20.67 7.17 4.30 3.97 16.51 -14.63%
DY 15.15 0.00 0.00 0.00 17.54 0.00 0.00 -
P/NAPS 0.33 0.33 0.30 0.38 0.57 0.38 0.44 -17.49%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 24/05/06 17/03/06 23/11/05 29/08/05 25/05/05 24/02/05 -
Price 0.65 0.65 0.63 0.60 0.56 0.60 0.64 -
P/RPS 0.48 0.53 0.43 0.53 0.37 0.55 0.53 -6.40%
P/EPS 7.56 9.67 5.08 13.07 22.85 26.09 5.62 21.92%
EY 13.23 10.34 19.68 7.65 4.38 3.83 17.80 -17.99%
DY 15.38 0.00 0.00 0.00 17.86 0.00 0.00 -
P/NAPS 0.33 0.34 0.32 0.36 0.56 0.39 0.41 -13.50%

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