[BONIA] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 98.1%
YoY- 89.57%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 302,540 256,042 216,614 171,858 139,684 132,858 91,008 22.15%
PBT 49,326 38,600 23,020 18,602 9,602 8,676 5,562 43.84%
Tax -13,700 -11,960 -8,272 -6,280 -3,102 -4,156 -2,140 36.24%
NP 35,626 26,640 14,748 12,322 6,500 4,520 3,422 47.74%
-
NP to SH 35,028 26,024 14,214 12,322 6,500 4,520 3,422 47.32%
-
Tax Rate 27.77% 30.98% 35.93% 33.76% 32.31% 47.90% 38.48% -
Total Cost 266,914 229,402 201,866 159,536 133,184 128,338 87,586 20.39%
-
Net Worth 151,085 103,425 82,387 63,106 53,695 50,399 44,272 22.68%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 151,085 103,425 82,387 63,106 53,695 50,399 44,272 22.68%
NOSH 198,796 46,587 41,610 40,453 40,372 39,999 33,287 34.67%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.78% 10.40% 6.81% 7.17% 4.65% 3.40% 3.76% -
ROE 23.18% 25.16% 17.25% 19.53% 12.11% 8.97% 7.73% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 152.19 549.59 520.58 424.83 345.99 332.15 273.40 -9.29%
EPS 17.62 55.86 34.16 30.46 16.10 11.30 10.28 9.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 2.22 1.98 1.56 1.33 1.26 1.33 -8.90%
Adjusted Per Share Value based on latest NOSH - 40,438
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 150.09 127.02 107.46 85.26 69.30 65.91 45.15 22.15%
EPS 17.38 12.91 7.05 6.11 3.22 2.24 1.70 47.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7495 0.5131 0.4087 0.3131 0.2664 0.25 0.2196 22.69%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.10 0.98 0.60 0.69 0.70 0.63 0.82 -
P/RPS 1.38 0.18 0.12 0.16 0.20 0.19 0.30 28.94%
P/EPS 11.92 1.75 1.76 2.27 4.35 5.58 7.98 6.91%
EY 8.39 57.00 56.93 44.14 23.00 17.94 12.54 -6.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 0.44 0.30 0.44 0.53 0.50 0.62 28.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 28/02/07 17/03/06 24/02/05 18/02/04 24/02/03 26/02/02 -
Price 1.90 1.50 0.63 0.64 0.71 0.62 0.82 -
P/RPS 1.25 0.27 0.12 0.15 0.21 0.19 0.30 26.83%
P/EPS 10.78 2.69 1.84 2.10 4.41 5.49 7.98 5.13%
EY 9.27 37.24 54.22 47.59 22.68 18.23 12.54 -4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.68 0.32 0.41 0.53 0.49 0.62 26.14%

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