[BONIA] YoY Quarter Result on 31-Mar-2006 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -44.31%
YoY- 209.72%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 74,425 75,485 59,100 52,816 44,557 36,264 29,934 16.37%
PBT 7,359 8,843 8,540 4,994 2,936 3,222 2,378 20.69%
Tax -2,815 -1,931 -2,180 -1,808 -2,000 -1,435 -1,083 17.24%
NP 4,544 6,912 6,360 3,186 936 1,787 1,295 23.24%
-
NP to SH 4,424 6,757 6,143 2,899 936 1,787 1,295 22.69%
-
Tax Rate 38.25% 21.84% 25.53% 36.20% 68.12% 44.54% 45.54% -
Total Cost 69,881 68,573 52,740 49,630 43,621 34,477 28,639 16.01%
-
Net Worth 171,707 158,521 108,035 83,259 62,264 54,176 50,673 22.53%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 171,707 158,521 108,035 83,259 62,264 54,176 50,673 22.53%
NOSH 202,009 198,152 48,446 43,139 40,695 40,429 40,217 30.83%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.11% 9.16% 10.76% 6.03% 2.10% 4.93% 4.33% -
ROE 2.58% 4.26% 5.69% 3.48% 1.50% 3.30% 2.56% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 36.84 38.09 121.99 122.43 109.49 89.70 74.43 -11.05%
EPS 2.19 3.41 12.68 6.72 2.30 4.42 3.22 -6.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 2.23 1.93 1.53 1.34 1.26 -6.34%
Adjusted Per Share Value based on latest NOSH - 43,139
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 36.92 37.45 29.32 26.20 22.10 17.99 14.85 16.37%
EPS 2.19 3.35 3.05 1.44 0.46 0.89 0.64 22.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8518 0.7864 0.536 0.4131 0.3089 0.2688 0.2514 22.53%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.68 1.65 1.61 0.64 0.58 0.68 0.58 -
P/RPS 1.85 4.33 1.32 0.52 0.53 0.76 0.78 15.46%
P/EPS 31.05 48.39 12.70 9.52 25.22 15.38 18.01 9.49%
EY 3.22 2.07 7.88 10.50 3.97 6.50 5.55 -8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.06 0.72 0.33 0.38 0.51 0.46 9.65%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 26/05/08 24/05/07 24/05/06 25/05/05 18/05/04 19/05/03 -
Price 1.00 1.85 1.17 0.65 0.60 0.57 0.58 -
P/RPS 2.71 4.86 0.96 0.53 0.55 0.64 0.78 23.04%
P/EPS 45.66 54.25 9.23 9.67 26.09 12.90 18.01 16.75%
EY 2.19 1.84 10.84 10.34 3.83 7.75 5.55 -14.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 2.31 0.52 0.34 0.39 0.43 0.46 16.98%

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