[BHIC] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -258.1%
YoY- -3049.38%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 81,206 61,888 170,963 186,121 198,736 206,172 531,802 -71.52%
PBT 50,600 -53,716 -619,464 -719,021 -205,926 -150,076 -532,057 -
Tax -102,548 -1,044 -235 -2,121 -2,202 17,436 106,315 -
NP -51,948 -54,760 -619,699 -721,142 -208,128 -132,640 -425,742 -75.49%
-
NP to SH -52,334 -55,640 -533,490 -641,297 -179,082 -132,640 -425,742 -75.37%
-
Tax Rate 202.66% - - - - - - -
Total Cost 133,154 116,648 790,662 907,263 406,864 338,812 957,544 -73.25%
-
Net Worth -482,252 -470,050 -423,027 -1,190,725 -805,938 -751,974 193,732 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth -482,252 -470,050 -423,027 -1,190,725 -805,938 -751,974 193,732 -
NOSH 174,098 174,092 174,085 174,082 174,068 174,068 171,444 1.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -63.97% -88.48% -362.48% -387.46% -104.73% -64.33% -80.06% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -219.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.64 35.55 98.21 106.92 114.17 118.44 310.19 -71.82%
EPS -30.06 -31.96 -306.46 -368.39 -102.88 -76.20 -248.32 -75.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.77 -2.70 -2.43 -6.84 -4.63 -4.32 1.13 -
Adjusted Per Share Value based on latest NOSH - 174,085
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.41 10.98 30.33 33.02 35.26 36.58 94.35 -71.52%
EPS -9.29 -9.87 -94.65 -113.78 -31.77 -23.53 -75.54 -75.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8556 -0.834 -0.7505 -2.1126 -1.4299 -1.3342 0.3437 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.98 1.98 2.20 4.88 4.62 6.65 4.53 -
P/RPS 4.24 5.57 2.24 4.56 4.05 5.61 1.46 103.94%
P/EPS -6.59 -6.20 -0.72 -1.32 -4.49 -8.73 -1.82 136.35%
EY -15.18 -16.14 -139.30 -75.49 -22.27 -11.46 -54.82 -57.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 4.01 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/08/06 26/05/06 28/02/06 29/11/05 30/08/05 19/05/05 28/02/05 -
Price 2.00 1.98 2.17 3.35 4.75 4.10 3.62 -
P/RPS 4.29 5.57 2.21 3.13 4.16 3.46 1.17 138.34%
P/EPS -6.65 -6.20 -0.71 -0.91 -4.62 -5.38 -1.46 175.54%
EY -15.03 -16.14 -141.22 -109.97 -21.66 -18.59 -68.60 -63.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -

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