[BONIA] YoY Annual (Unaudited) Result on 30-Jun-2002 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
YoY- 8.72%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 192,037 150,498 119,196 93,035 82,381 73,747 59,275 -1.24%
PBT 14,376 12,455 5,865 4,969 4,233 4,041 -6,119 -
Tax -6,281 -4,953 -3,520 -2,338 -1,813 -1,520 6,119 -
NP 8,095 7,502 2,345 2,631 2,420 2,521 0 -100.00%
-
NP to SH 8,095 7,502 2,345 2,631 2,420 2,521 -4,824 -
-
Tax Rate 43.69% 39.77% 60.02% 47.05% 42.83% 37.61% - -
Total Cost 183,942 142,996 116,851 90,404 79,961 71,226 59,275 -1.19%
-
Net Worth 74,475 56,527 49,796 41,969 42,607 35,209 30,220 -0.95%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 4,092 2,018 2,007 - 1,664 845 225 -3.03%
Div Payout % 50.55% 26.91% 85.63% - 68.78% 33.52% 0.00% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 74,475 56,527 49,796 41,969 42,607 35,209 30,220 -0.95%
NOSH 40,920 40,376 40,158 35,268 33,287 28,167 22,552 -0.63%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.22% 4.98% 1.97% 2.83% 2.94% 3.42% 0.00% -
ROE 10.87% 13.27% 4.71% 6.27% 5.68% 7.16% -15.96% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 469.29 372.73 296.81 263.79 247.48 261.82 262.83 -0.61%
EPS 19.80 18.58 5.84 7.46 7.27 8.95 -21.39 -
DPS 10.00 5.00 5.00 0.00 5.00 3.00 1.00 -2.41%
NAPS 1.82 1.40 1.24 1.19 1.28 1.25 1.34 -0.32%
Adjusted Per Share Value based on latest NOSH - 39,900
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 95.27 74.66 59.13 46.15 40.87 36.59 29.41 -1.24%
EPS 4.02 3.72 1.16 1.31 1.20 1.25 -2.39 -
DPS 2.03 1.00 1.00 0.00 0.83 0.42 0.11 -3.05%
NAPS 0.3695 0.2804 0.247 0.2082 0.2114 0.1747 0.1499 -0.95%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.57 0.62 0.70 0.88 0.47 1.20 0.00 -
P/RPS 0.12 0.17 0.24 0.33 0.19 0.46 0.00 -100.00%
P/EPS 2.88 3.34 11.99 11.80 6.46 13.41 0.00 -100.00%
EY 34.71 29.97 8.34 8.48 15.47 7.46 0.00 -100.00%
DY 17.54 8.06 7.14 0.00 10.64 2.50 0.00 -100.00%
P/NAPS 0.31 0.44 0.56 0.74 0.37 0.96 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 30/08/04 22/08/03 23/08/02 27/08/01 22/08/00 - -
Price 0.56 0.56 0.75 0.86 0.55 1.12 0.00 -
P/RPS 0.12 0.15 0.25 0.33 0.22 0.43 0.00 -100.00%
P/EPS 2.83 3.01 12.84 11.53 7.57 12.51 0.00 -100.00%
EY 35.33 33.18 7.79 8.67 13.22 7.99 0.00 -100.00%
DY 17.86 8.93 6.67 0.00 9.09 2.68 0.00 -100.00%
P/NAPS 0.31 0.40 0.60 0.72 0.43 0.90 0.00 -100.00%

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