[BHIC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24497.24%
YoY- 689.04%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 424,760 403,924 117,153 95,270 84,476 58,760 80,476 203.45%
PBT 140,146 127,092 474,890 584,270 4,354 1,864 -89,914 -
Tax -6,456 -1,324 11,427 -600 -1,316 -2,088 -3,343 55.14%
NP 133,690 125,768 486,317 583,670 3,038 -224 -93,257 -
-
NP to SH 131,176 124,568 485,469 582,954 2,370 -1,268 -94,218 -
-
Tax Rate 4.61% 1.04% -2.41% 0.10% 30.23% 112.02% - -
Total Cost 291,070 278,156 -369,164 -488,400 81,438 58,984 173,733 41.10%
-
Net Worth 270,798 241,083 125,788 121,210 -543,705 -551,227 -490,871 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,246 - - - - -
Div Payout % - - 0.46% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 270,798 241,083 125,788 121,210 -543,705 -551,227 -490,871 -
NOSH 248,439 248,539 149,748 186,477 174,264 176,111 174,067 26.79%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 31.47% 31.14% 415.11% 612.64% 3.60% -0.38% -115.88% -
ROE 48.44% 51.67% 385.94% 480.94% 0.00% 0.00% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 170.97 162.52 78.23 51.09 48.48 33.37 46.23 139.33%
EPS 52.80 50.12 324.19 312.61 1.36 -0.72 -54.12 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.97 0.84 0.65 -3.12 -3.13 -2.82 -
Adjusted Per Share Value based on latest NOSH - 186,481
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 75.36 71.66 20.79 16.90 14.99 10.43 14.28 203.42%
EPS 23.27 22.10 86.13 103.43 0.42 -0.22 -16.72 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.4805 0.4277 0.2232 0.2151 -0.9646 -0.978 -0.8709 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.30 4.92 7.45 3.66 3.35 2.25 1.30 -
P/RPS 2.52 3.03 9.52 7.16 6.91 6.74 2.81 -7.01%
P/EPS 8.14 9.82 2.30 1.17 246.32 -312.50 -2.40 -
EY 12.28 10.19 43.52 85.41 0.41 -0.32 -41.64 -
DY 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 5.07 8.87 5.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/08/08 05/05/08 27/02/08 30/10/07 20/08/07 30/05/07 26/02/07 -
Price 4.30 4.80 6.05 6.20 2.57 2.47 2.70 -
P/RPS 2.52 2.95 7.73 12.14 5.30 7.40 5.84 -42.92%
P/EPS 8.14 9.58 1.87 1.98 188.97 -343.06 -4.99 -
EY 12.28 10.44 53.59 50.42 0.53 -0.29 -20.05 -
DY 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 4.95 7.20 9.54 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