[BHIC] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 89.57%
YoY- 58.05%
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 80,476 69,858 81,206 61,888 170,963 186,121 198,736 -45.17%
PBT -89,914 -97,733 50,600 -53,716 -619,464 -719,021 -205,926 -42.35%
Tax -3,343 -609 -102,548 -1,044 -235 -2,121 -2,202 31.99%
NP -93,257 -98,342 -51,948 -54,760 -619,699 -721,142 -208,128 -41.35%
-
NP to SH -94,218 -98,966 -52,334 -55,640 -533,490 -641,297 -179,082 -34.75%
-
Tax Rate - - 202.66% - - - - -
Total Cost 173,733 168,201 133,154 116,648 790,662 907,263 406,864 -43.20%
-
Net Worth -490,871 -534,406 -482,252 -470,050 -423,027 -1,190,725 -805,938 -28.08%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth -490,871 -534,406 -482,252 -470,050 -423,027 -1,190,725 -805,938 -28.08%
NOSH 174,067 174,073 174,098 174,092 174,085 174,082 174,068 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -115.88% -140.77% -63.97% -88.48% -362.48% -387.46% -104.73% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 46.23 40.13 46.64 35.55 98.21 106.92 114.17 -45.17%
EPS -54.12 -56.85 -30.06 -31.96 -306.46 -368.39 -102.88 -34.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.82 -3.07 -2.77 -2.70 -2.43 -6.84 -4.63 -28.08%
Adjusted Per Share Value based on latest NOSH - 174,092
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.26 12.38 14.39 10.97 30.30 32.98 35.22 -45.18%
EPS -16.70 -17.54 -9.27 -9.86 -94.54 -113.65 -31.74 -34.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8699 -0.9471 -0.8546 -0.833 -0.7497 -2.1102 -1.4283 -28.08%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.30 1.38 1.98 1.98 2.20 4.88 4.62 -
P/RPS 2.81 3.44 4.24 5.57 2.24 4.56 4.05 -21.57%
P/EPS -2.40 -2.43 -6.59 -6.20 -0.72 -1.32 -4.49 -34.06%
EY -41.64 -41.20 -15.18 -16.14 -139.30 -75.49 -22.27 51.59%
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 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 22/11/06 14/08/06 26/05/06 28/02/06 29/11/05 30/08/05 -
Price 2.70 1.50 2.00 1.98 2.17 3.35 4.75 -
P/RPS 5.84 3.74 4.29 5.57 2.21 3.13 4.16 25.29%
P/EPS -4.99 -2.64 -6.65 -6.20 -0.71 -0.91 -4.62 5.25%
EY -20.05 -37.90 -15.03 -16.14 -141.22 -109.97 -21.66 -5.00%
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 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