Bonia Corporation Berhad (KLSE: BONIA)

Bonia Corporation Berhad Income Statement

Financials in millions MYR. Fiscal year is July - June.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2024	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Revenue	413.67	413.67	424.15	369.26	261.22	310.94
Revenue Growth (YoY)	-2.47%	-2.47%	14.87%	41.36%	-15.99%	-32.74%
Cost of Revenue	162.17	162.17	164.77	154.2	124.26	141.48
Gross Profit	251.5	251.5	259.38	215.06	136.96	169.46
Selling, General & Admin	199.31	199.31	183.56	172.07	139.98	165.94
Other Operating Expenses	-8.74	-8.74	-10.28	-18.14	-21.74	-9.86
Operating Expenses	190.57	190.57	173.28	153.94	118.25	156.08
Operating Income	60.93	60.93	86.1	61.12	18.71	13.38
Interest Expense	-7.69	-7.69	-6.6	-5.21	-4.65	-5.41
Interest & Investment Income	-	-	-	-	0.71	1.31
Earnings From Equity Investments	0.45	0.45	0.79	0.26	-0.1	0.12
EBT Excluding Unusual Items	53.68	53.68	80.29	56.17	14.67	9.4
Other Unusual Items	-0.8	-0.8	-0.33	6.21	4.78	3.43
Pretax Income	52.89	52.89	79.96	62.38	19.45	12.83
Income Tax Expense	12.96	12.96	17.37	9.82	4.14	6.4
Earnings From Continuing Operations	39.92	39.92	62.6	52.56	15.31	6.43
Earnings From Discontinued Operations	-	-	-	-	0.85	-3.04
Net Income to Company	39.92	39.92	62.6	52.56	16.16	3.39
Minority Interest in Earnings	-6.11	-6.11	-7.6	-7.55	-2.29	-0.61
Net Income	33.81	33.81	55	45.01	13.87	2.78
Net Income to Common	33.81	33.81	55	45.01	13.87	2.78
Net Income Growth	-38.52%	-38.52%	22.20%	224.45%	399.35%	-84.59%
Shares Outstanding (Basic)	201	201	201	201	195	197
Shares Outstanding (Diluted)	201	201	201	201	195	197
Shares Change (YoY)	-	-	-	3.09%	-0.99%	-1.99%
EPS (Basic)	0.17	0.17	0.27	0.22	0.07	0.01
EPS (Diluted)	0.17	0.17	0.27	0.22	0.07	0.01
EPS Growth	-38.52%	-38.52%	22.20%	214.72%	404.33%	-84.28%
Free Cash Flow	61.93	61.93	21.85	93.73	75.46	43.21
Free Cash Flow Per Share	0.31	0.31	0.11	0.47	0.39	0.22
Dividend Per Share	0.080	0.080	0.080	0.080	0.040	0.020
Dividend Growth	0%	0%	0%	100.00%	100.00%	0%
Gross Margin	60.80%	60.80%	61.15%	58.24%	52.43%	54.50%
Operating Margin	14.73%	14.73%	20.30%	16.55%	7.16%	4.30%
Profit Margin	8.17%	8.17%	12.97%	12.19%	5.31%	0.89%
Free Cash Flow Margin	14.97%	14.97%	5.15%	25.38%	28.89%	13.90%
EBITDA	72.98	72.98	95.96	70.91	30.39	25.35
EBITDA Margin	17.64%	17.64%	22.62%	19.20%	11.63%	8.15%
D&A For EBITDA	12.06	12.06	9.86	9.79	11.68	11.97
EBIT	60.93	60.93	86.1	61.12	18.71	13.38
EBIT Margin	14.73%	14.73%	20.30%	16.55%	7.16%	4.30%
Effective Tax Rate	24.51%	24.51%	21.72%	15.74%	21.28%	49.86%

Source: S&P Capital IQ. Standard template. Financial Sources.