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	Dec 31, 2024	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Revenue	388.08	413.67	424.15	369.26	261.22	310.94
Revenue Growth (YoY)	-6.73%	-2.47%	14.87%	41.36%	-15.99%	-32.73%
Cost of Revenue	153.41	162.17	164.77	154.2	124.26	141.48
Gross Profit	234.68	251.5	259.38	215.06	136.96	169.46
Selling, General & Admin	201.74	199.31	183.56	172.07	139.98	165.94
Other Operating Expenses	-10.33	-8.74	-10.28	-18.14	-21.74	-9.86
Operating Expenses	191.41	190.57	173.28	153.94	118.25	156.08
Operating Income	43.26	60.93	86.1	61.12	18.71	13.38
Interest Expense	-7.5	-7.69	-6.6	-5.21	-4.65	-5.41
Interest & Investment Income	-	-	-	-	0.71	1.31
Earnings From Equity Investments	0.89	0.45	0.79	0.26	-0.1	0.12
EBT Excluding Unusual Items	36.65	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	35.85	52.89	79.96	62.38	19.45	12.83
Income Tax Expense	8.37	12.96	17.37	9.82	4.14	6.4
Earnings From Continuing Operations	27.49	39.92	62.6	52.56	15.31	6.43
Earnings From Discontinued Operations	-	-	-	-	0.85	-3.04
Net Income to Company	27.49	39.92	62.6	52.56	16.16	3.39
Minority Interest in Earnings	-4.71	-6.11	-7.6	-7.55	-2.29	-0.61
Net Income	22.78	33.81	55	45.01	13.87	2.78
Net Income to Common	22.78	33.81	55	45.01	13.87	2.78
Net Income Growth	-43.36%	-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)	0.11	0.17	0.27	0.22	0.07	0.01
EPS (Diluted)	0.11	0.17	0.27	0.22	0.07	0.01
EPS Growth	-43.36%	-38.52%	22.20%	214.72%	404.33%	-84.28%
Free Cash Flow	51.56	61.93	21.85	93.73	75.46	43.21
Free Cash Flow Per Share	0.26	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	-	-	-	100.00%	100.00%	-
Gross Margin	60.47%	60.80%	61.15%	58.24%	52.43%	54.50%
Operating Margin	11.15%	14.73%	20.30%	16.55%	7.16%	4.30%
Profit Margin	5.87%	8.17%	12.97%	12.19%	5.31%	0.89%
Free Cash Flow Margin	13.29%	14.97%	5.15%	25.38%	28.89%	13.90%
EBITDA	56.49	72.98	95.96	70.91	30.39	25.35
EBITDA Margin	14.56%	17.64%	22.62%	19.20%	11.63%	8.15%
D&A For EBITDA	13.23	12.06	9.86	9.79	11.68	11.97
EBIT	43.26	60.93	86.1	61.12	18.71	13.38
EBIT Margin	11.15%	14.73%	20.30%	16.55%	7.16%	4.30%
Effective Tax Rate	23.34%	24.51%	21.72%	15.74%	21.28%	49.86%

Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.