[BONIA] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 43.17%
YoY- 43.81%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 256,042 216,614 171,858 139,684 132,858 91,008 88,318 19.40%
PBT 38,600 23,020 18,602 9,602 8,676 5,562 6,792 33.56%
Tax -11,960 -8,272 -6,280 -3,102 -4,156 -2,140 -2,800 27.36%
NP 26,640 14,748 12,322 6,500 4,520 3,422 3,992 37.19%
-
NP to SH 26,024 14,214 12,322 6,500 4,520 3,422 3,992 36.65%
-
Tax Rate 30.98% 35.93% 33.76% 32.31% 47.90% 38.48% 41.22% -
Total Cost 229,402 201,866 159,536 133,184 128,338 87,586 84,326 18.14%
-
Net Worth 103,425 82,387 63,106 53,695 50,399 44,272 43,985 15.30%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 103,425 82,387 63,106 53,695 50,399 44,272 43,985 15.30%
NOSH 46,587 41,610 40,453 40,372 39,999 33,287 33,322 5.74%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.40% 6.81% 7.17% 4.65% 3.40% 3.76% 4.52% -
ROE 25.16% 17.25% 19.53% 12.11% 8.97% 7.73% 9.08% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 549.59 520.58 424.83 345.99 332.15 273.40 265.04 12.91%
EPS 55.86 34.16 30.46 16.10 11.30 10.28 11.98 29.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.98 1.56 1.33 1.26 1.33 1.32 9.04%
Adjusted Per Share Value based on latest NOSH - 40,362
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 127.67 108.01 85.70 69.65 66.25 45.38 44.04 19.40%
EPS 12.98 7.09 6.14 3.24 2.25 1.71 1.99 36.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5157 0.4108 0.3147 0.2678 0.2513 0.2208 0.2193 15.30%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.98 0.60 0.69 0.70 0.63 0.82 0.73 -
P/RPS 0.18 0.12 0.16 0.20 0.19 0.30 0.28 -7.09%
P/EPS 1.75 1.76 2.27 4.35 5.58 7.98 6.09 -18.75%
EY 57.00 56.93 44.14 23.00 17.94 12.54 16.41 23.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.30 0.44 0.53 0.50 0.62 0.55 -3.64%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 17/03/06 24/02/05 18/02/04 24/02/03 26/02/02 26/02/01 -
Price 1.50 0.63 0.64 0.71 0.62 0.82 0.52 -
P/RPS 0.27 0.12 0.15 0.21 0.19 0.30 0.20 5.12%
P/EPS 2.69 1.84 2.10 4.41 5.49 7.98 4.34 -7.65%
EY 37.24 54.22 47.59 22.68 18.23 12.54 23.04 8.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.32 0.41 0.53 0.49 0.62 0.39 9.70%

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