[BHIC] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -145.92%
YoY- -124.81%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 198,736 206,172 531,802 539,952 678,020 780,964 1,049,363 -67.05%
PBT -205,926 -150,076 -532,057 -34,012 38,338 72,628 90,710 -
Tax -2,202 17,436 106,315 13,649 6,002 -17,928 1,089 -
NP -208,128 -132,640 -425,742 -20,362 44,340 54,700 91,799 -
-
NP to SH -179,082 -132,640 -425,742 -20,362 44,340 54,700 91,799 -
-
Tax Rate - - - - -15.66% 24.68% -1.20% -
Total Cost 406,864 338,812 957,544 560,314 633,680 726,264 957,564 -43.51%
-
Net Worth -805,938 -751,974 193,732 -175,755 -133,391 -139,040 -245,145 121.25%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth -805,938 -751,974 193,732 -175,755 -133,391 -139,040 -245,145 121.25%
NOSH 174,068 174,068 171,444 170,636 168,849 163,576 158,158 6.60%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -104.73% -64.33% -80.06% -3.77% 6.54% 7.00% 8.75% -
ROE 0.00% 0.00% -219.76% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 114.17 118.44 310.19 316.43 401.55 477.43 663.49 -69.09%
EPS -102.88 -76.20 -248.32 -11.93 26.26 33.44 58.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.63 -4.32 1.13 -1.03 -0.79 -0.85 -1.55 107.54%
Adjusted Per Share Value based on latest NOSH - 170,578
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.22 36.54 94.24 95.69 120.16 138.40 185.97 -67.05%
EPS -31.74 -23.51 -75.45 -3.61 7.86 9.69 16.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.4283 -1.3326 0.3433 -0.3115 -0.2364 -0.2464 -0.4344 121.27%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.62 6.65 4.53 8.00 24.30 28.25 31.50 -
P/RPS 4.05 5.61 1.46 2.53 6.05 5.92 4.75 -10.09%
P/EPS -4.49 -8.73 -1.82 -67.04 92.54 84.48 54.27 -
EY -22.27 -11.46 -54.82 -1.49 1.08 1.18 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.01 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 19/05/05 28/02/05 30/11/04 27/08/04 31/05/04 27/02/04 -
Price 4.75 4.10 3.62 5.50 9.65 25.00 30.00 -
P/RPS 4.16 3.46 1.17 1.74 2.40 5.24 4.52 -5.38%
P/EPS -4.62 -5.38 -1.46 -46.09 36.75 74.76 51.69 -
EY -21.66 -18.59 -68.60 -2.17 2.72 1.34 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.20 0.00 0.00 0.00 0.00 -

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