[BONIA] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 93.6%
YoY- 7.48%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 235,992 188,832 149,404 113,008 108,132 82,084 83,084 18.99%
PBT 23,060 12,992 10,420 6,444 5,828 2,904 7,176 21.46%
Tax -9,748 -5,024 -4,200 -1,904 -1,604 -888 -2,396 26.33%
NP 13,312 7,968 6,220 4,540 4,224 2,016 4,780 18.60%
-
NP to SH 12,672 7,604 6,220 4,540 4,224 2,016 4,780 17.63%
-
Tax Rate 42.27% 38.67% 40.31% 29.55% 27.52% 30.58% 33.39% -
Total Cost 222,680 180,864 143,184 108,468 103,908 80,068 78,304 19.01%
-
Net Worth 93,202 69,579 58,161 50,893 48,799 43,390 43,272 13.63%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 93,202 69,579 58,161 50,893 48,799 43,390 43,272 13.63%
NOSH 44,809 41,416 40,389 40,391 39,999 33,377 33,286 5.07%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.64% 4.22% 4.16% 4.02% 3.91% 2.46% 5.75% -
ROE 13.60% 10.93% 10.69% 8.92% 8.66% 4.65% 11.05% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 526.66 455.94 369.91 279.78 270.33 245.93 249.60 13.24%
EPS 28.28 18.36 15.40 11.24 10.56 6.04 14.36 11.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.68 1.44 1.26 1.22 1.30 1.30 8.14%
Adjusted Per Share Value based on latest NOSH - 40,391
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 117.08 93.68 74.12 56.06 53.64 40.72 41.22 18.99%
EPS 6.29 3.77 3.09 2.25 2.10 1.00 2.37 17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4624 0.3452 0.2885 0.2525 0.2421 0.2153 0.2147 13.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.70 0.64 0.60 0.65 0.69 0.52 0.90 -
P/RPS 0.13 0.14 0.16 0.23 0.26 0.21 0.36 -15.60%
P/EPS 2.48 3.49 3.90 5.78 6.53 8.61 6.27 -14.31%
EY 40.40 28.69 25.67 17.29 15.30 11.62 15.96 16.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.42 0.52 0.57 0.40 0.69 -11.12%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 23/11/05 17/11/04 18/11/03 27/11/02 21/11/01 17/11/00 -
Price 1.00 0.60 0.62 0.69 0.67 0.57 0.80 -
P/RPS 0.19 0.13 0.17 0.25 0.25 0.23 0.32 -8.31%
P/EPS 3.54 3.27 4.03 6.14 6.34 9.44 5.57 -7.27%
EY 28.28 30.60 24.84 16.29 15.76 10.60 17.95 7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.36 0.43 0.55 0.55 0.44 0.62 -4.17%

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