[BHIC] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -40.41%
YoY- -7.22%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 531,802 539,952 678,020 780,964 1,049,363 951,900 1,122,218 -39.07%
PBT -532,057 -34,012 38,338 72,628 90,710 85,752 109,650 -
Tax 106,315 13,649 6,002 -17,928 1,089 -3,684 -32,540 -
NP -425,742 -20,362 44,340 54,700 91,799 82,068 77,110 -
-
NP to SH -425,742 -20,362 44,340 54,700 91,799 82,068 77,110 -
-
Tax Rate - - -15.66% 24.68% -1.20% 4.30% 29.68% -
Total Cost 957,544 560,314 633,680 726,264 957,564 869,832 1,045,108 -5.64%
-
Net Worth 193,732 -175,755 -133,391 -139,040 -245,145 177,056 157,844 14.56%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 193,732 -175,755 -133,391 -139,040 -245,145 177,056 157,844 14.56%
NOSH 171,444 170,636 168,849 163,576 158,158 158,269 158,271 5.44%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -80.06% -3.77% 6.54% 7.00% 8.75% 8.62% 6.87% -
ROE -219.76% 0.00% 0.00% 0.00% 0.00% 46.35% 48.85% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 310.19 316.43 401.55 477.43 663.49 601.44 709.05 -42.22%
EPS -248.32 -11.93 26.26 33.44 58.01 51.85 48.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 -1.03 -0.79 -0.85 -1.55 1.1187 0.9973 8.64%
Adjusted Per Share Value based on latest NOSH - 163,576
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 94.24 95.69 120.16 138.40 185.97 168.69 198.88 -39.08%
EPS -75.45 -3.61 7.86 9.69 16.27 14.54 13.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3433 -0.3115 -0.2364 -0.2464 -0.4344 0.3138 0.2797 14.56%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.53 8.00 24.30 28.25 31.50 24.50 24.50 -
P/RPS 1.46 2.53 6.05 5.92 4.75 4.07 3.46 -43.59%
P/EPS -1.82 -67.04 92.54 84.48 54.27 47.25 50.29 -
EY -54.82 -1.49 1.08 1.18 1.84 2.12 1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 0.00 0.00 0.00 0.00 21.90 24.57 -69.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 31/05/04 27/02/04 21/11/03 28/08/03 -
Price 3.62 5.50 9.65 25.00 30.00 33.00 24.70 -
P/RPS 1.17 1.74 2.40 5.24 4.52 5.49 3.48 -51.48%
P/EPS -1.46 -46.09 36.75 74.76 51.69 63.64 50.70 -
EY -68.60 -2.17 2.72 1.34 1.93 1.57 1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 0.00 0.00 0.00 0.00 29.50 24.77 -74.28%

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