[BONIA] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 60.55%
YoY- 109.52%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 188,832 149,404 113,008 108,132 82,084 83,084 58,584 -1.23%
PBT 12,992 10,420 6,444 5,828 2,904 7,176 2,424 -1.76%
Tax -5,024 -4,200 -1,904 -1,604 -888 -2,396 -2,412 -0.77%
NP 7,968 6,220 4,540 4,224 2,016 4,780 12 -6.67%
-
NP to SH 7,604 6,220 4,540 4,224 2,016 4,780 12 -6.62%
-
Tax Rate 38.67% 40.31% 29.55% 27.52% 30.58% 33.39% 99.50% -
Total Cost 180,864 143,184 108,468 103,908 80,068 78,304 58,572 -1.19%
-
Net Worth 69,579 58,161 50,893 48,799 43,390 43,272 32,701 -0.79%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 69,579 58,161 50,893 48,799 43,390 43,272 32,701 -0.79%
NOSH 41,416 40,389 40,391 39,999 33,377 33,286 22,552 -0.64%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.22% 4.16% 4.02% 3.91% 2.46% 5.75% 0.02% -
ROE 10.93% 10.69% 8.92% 8.66% 4.65% 11.05% 0.04% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 455.94 369.91 279.78 270.33 245.93 249.60 259.77 -0.59%
EPS 18.36 15.40 11.24 10.56 6.04 14.36 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.44 1.26 1.22 1.30 1.30 1.45 -0.15%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 94.16 74.50 56.35 53.92 40.93 41.43 29.21 -1.23%
EPS 3.79 3.10 2.26 2.11 1.01 2.38 0.01 -6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.347 0.29 0.2538 0.2433 0.2164 0.2158 0.1631 -0.79%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.64 0.60 0.65 0.69 0.52 0.90 0.00 -
P/RPS 0.14 0.16 0.23 0.26 0.21 0.36 0.00 -100.00%
P/EPS 3.49 3.90 5.78 6.53 8.61 6.27 0.00 -100.00%
EY 28.69 25.67 17.29 15.30 11.62 15.96 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.52 0.57 0.40 0.69 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 17/11/04 18/11/03 27/11/02 21/11/01 17/11/00 26/11/99 -
Price 0.60 0.62 0.69 0.67 0.57 0.80 0.00 -
P/RPS 0.13 0.17 0.25 0.25 0.23 0.32 0.00 -100.00%
P/EPS 3.27 4.03 6.14 6.34 9.44 5.57 0.00 -100.00%
EY 30.60 24.84 16.29 15.76 10.60 17.95 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.55 0.55 0.44 0.62 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