[BONIA] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -44.31%
YoY- 209.72%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 69,023 58,998 60,249 52,816 61,099 47,208 61,551 7.91%
PBT 13,535 5,765 4,990 4,994 8,262 3,248 2,139 240.96%
Tax -3,543 -2,437 -1,128 -1,808 -2,880 -1,256 -1,141 112.40%
NP 9,992 3,328 3,862 3,186 5,382 1,992 998 362.58%
-
NP to SH 9,844 3,168 3,825 2,899 5,206 1,901 998 358.01%
-
Tax Rate 26.18% 42.27% 22.61% 36.20% 34.86% 38.67% 53.34% -
Total Cost 59,031 55,670 56,387 49,630 55,717 45,216 60,553 -1.67%
-
Net Worth 103,327 93,202 88,983 83,259 83,128 69,579 40,724 85.71%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 4,449 - - - 4,072 -
Div Payout % - - 116.32% - - - 408.06% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 103,327 93,202 88,983 83,259 83,128 69,579 40,724 85.71%
NOSH 46,543 44,809 44,491 43,139 41,983 41,416 40,724 9.28%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.48% 5.64% 6.41% 6.03% 8.81% 4.22% 1.62% -
ROE 9.53% 3.40% 4.30% 3.48% 6.26% 2.73% 2.45% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 148.30 131.67 135.42 122.43 145.53 113.98 151.14 -1.25%
EPS 21.15 7.07 2.87 6.72 12.40 4.59 2.45 319.17%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.22 2.08 2.00 1.93 1.98 1.68 1.00 69.93%
Adjusted Per Share Value based on latest NOSH - 43,139
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.24 29.27 29.89 26.20 30.31 23.42 30.54 7.89%
EPS 4.88 1.57 1.90 1.44 2.58 0.94 0.50 354.81%
DPS 0.00 0.00 2.21 0.00 0.00 0.00 2.02 -
NAPS 0.5126 0.4624 0.4414 0.4131 0.4124 0.3452 0.202 85.72%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.98 0.70 0.66 0.64 0.60 0.64 0.57 -
P/RPS 0.66 0.53 0.49 0.52 0.41 0.56 0.38 44.34%
P/EPS 4.63 9.90 7.68 9.52 4.84 13.94 23.26 -65.80%
EY 21.58 10.10 13.03 10.50 20.67 7.17 4.30 192.26%
DY 0.00 0.00 15.15 0.00 0.00 0.00 17.54 -
P/NAPS 0.44 0.34 0.33 0.33 0.30 0.38 0.57 -15.81%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 29/08/06 24/05/06 17/03/06 23/11/05 29/08/05 -
Price 1.50 1.00 0.65 0.65 0.63 0.60 0.56 -
P/RPS 1.01 0.76 0.48 0.53 0.43 0.53 0.37 94.96%
P/EPS 7.09 14.14 7.56 9.67 5.08 13.07 22.85 -54.06%
EY 14.10 7.07 13.23 10.34 19.68 7.65 4.38 117.55%
DY 0.00 0.00 15.38 0.00 0.00 0.00 17.86 -
P/NAPS 0.68 0.48 0.33 0.34 0.32 0.36 0.56 13.77%

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