[BONIA] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 7.01%
YoY- 32.09%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 216,614 171,858 139,684 132,858 91,008 88,318 71,322 -1.17%
PBT 23,020 18,602 9,602 8,676 5,562 6,792 4,054 -1.82%
Tax -8,272 -6,280 -3,102 -4,156 -2,140 -2,800 -1,882 -1.56%
NP 14,748 12,322 6,500 4,520 3,422 3,992 2,172 -2.01%
-
NP to SH 14,214 12,322 6,500 4,520 3,422 3,992 2,172 -1.97%
-
Tax Rate 35.93% 33.76% 32.31% 47.90% 38.48% 41.22% 46.42% -
Total Cost 201,866 159,536 133,184 128,338 87,586 84,326 69,150 -1.13%
-
Net Worth 82,387 63,106 53,695 50,399 44,272 43,985 25,408 -1.24%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 82,387 63,106 53,695 50,399 44,272 43,985 25,408 -1.24%
NOSH 41,610 40,453 40,372 39,999 33,287 33,322 20,490 -0.75%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.81% 7.17% 4.65% 3.40% 3.76% 4.52% 3.05% -
ROE 17.25% 19.53% 12.11% 8.97% 7.73% 9.08% 8.55% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 520.58 424.83 345.99 332.15 273.40 265.04 348.07 -0.42%
EPS 34.16 30.46 16.10 11.30 10.28 11.98 10.60 -1.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.56 1.33 1.26 1.33 1.32 1.24 -0.49%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 107.46 85.26 69.30 65.91 45.15 43.81 35.38 -1.17%
EPS 7.05 6.11 3.22 2.24 1.70 1.98 1.08 -1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4087 0.3131 0.2664 0.25 0.2196 0.2182 0.1261 -1.24%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.60 0.69 0.70 0.63 0.82 0.73 0.00 -
P/RPS 0.12 0.16 0.20 0.19 0.30 0.28 0.00 -100.00%
P/EPS 1.76 2.27 4.35 5.58 7.98 6.09 0.00 -100.00%
EY 56.93 44.14 23.00 17.94 12.54 16.41 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.44 0.53 0.50 0.62 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 17/03/06 24/02/05 18/02/04 24/02/03 26/02/02 26/02/01 03/03/00 -
Price 0.63 0.64 0.71 0.62 0.82 0.52 1.76 -
P/RPS 0.12 0.15 0.21 0.19 0.30 0.20 0.51 1.55%
P/EPS 1.84 2.10 4.41 5.49 7.98 4.34 16.60 2.36%
EY 54.22 47.59 22.68 18.23 12.54 23.04 6.02 -2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.53 0.49 0.62 0.39 1.42 1.59%

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