[BONIA] QoQ 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- 210.73%
YoY- 89.09%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter 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 59,225 59,100 69,023 58,998 60,249 52,816 21.35%
PBT 11,876 9,272 8,540 13,535 5,765 4,990 4,994 78.06%
Tax -3,032 -269 -2,180 -3,543 -2,437 -1,128 -1,808 41.10%
NP 8,844 9,003 6,360 9,992 3,328 3,862 3,186 97.39%
-
NP to SH 8,611 9,048 6,143 9,844 3,168 3,825 2,899 106.49%
-
Tax Rate 25.53% 2.90% 25.53% 26.18% 42.27% 22.61% 36.20% -
Total Cost 61,781 50,222 52,740 59,031 55,670 56,387 49,630 15.70%
-
Net Worth 145,815 131,949 108,035 103,327 93,202 88,983 83,259 45.24%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 5,654 - - - 4,449 - -
Div Payout % - 62.50% - - - 116.32% - -
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 145,815 131,949 108,035 103,327 93,202 88,983 83,259 45.24%
NOSH 197,048 188,499 48,446 46,543 44,809 44,491 43,139 175.04%
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% 15.20% 10.76% 14.48% 5.64% 6.41% 6.03% -
ROE 5.91% 6.86% 5.69% 9.53% 3.40% 4.30% 3.48% -
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 31.42 121.99 148.30 131.67 135.42 122.43 -55.87%
EPS 4.37 4.80 12.68 21.15 7.07 2.87 6.72 -24.92%
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 2.00 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 29.38 29.32 34.24 29.27 29.89 26.20 21.36%
EPS 4.27 4.49 3.05 4.88 1.57 1.90 1.44 106.26%
DPS 0.00 2.81 0.00 0.00 0.00 2.21 0.00 -
NAPS 0.7234 0.6546 0.536 0.5126 0.4624 0.4414 0.4131 45.23%
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 6.08 1.32 0.66 0.53 0.49 0.52 332.71%
P/EPS 38.44 39.79 12.70 4.63 9.90 7.68 9.52 153.35%
EY 2.60 2.51 7.88 21.58 10.10 13.03 10.50 -60.53%
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 0.33 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 5.57 0.96 1.01 0.76 0.48 0.53 381.39%
P/EPS 46.00 36.46 9.23 7.09 14.14 7.56 9.67 182.58%
EY 2.17 2.74 10.84 14.10 7.07 13.23 10.34 -64.65%
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 0.33 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