[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2687.73%
YoY- -563.78%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 139,591 99,368 51,543 531,802 404,964 339,010 195,241 -20.02%
PBT -539,266 -102,963 -37,519 -532,057 -25,509 19,169 18,157 -
Tax -1,591 -1,101 4,359 106,315 10,237 3,001 -4,482 -49.83%
NP -540,857 -104,064 -33,160 -425,742 -15,272 22,170 13,675 -
-
NP to SH -480,973 -89,541 -33,160 -425,742 -15,272 22,170 13,675 -
-
Tax Rate - - - - - -15.66% 24.68% -
Total Cost 680,448 203,432 84,703 957,544 420,236 316,840 181,566 141.07%
-
Net Worth -1,190,725 -805,938 -751,974 193,732 -175,755 -133,391 -139,040 318.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -1,190,725 -805,938 -751,974 193,732 -175,755 -133,391 -139,040 318.03%
NOSH 174,082 174,068 174,068 171,444 170,636 168,849 163,576 4.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -387.46% -104.73% -64.33% -80.06% -3.77% 6.54% 7.00% -
ROE 0.00% 0.00% 0.00% -219.76% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 80.19 57.09 29.61 310.19 237.33 200.78 119.36 -23.27%
EPS -276.29 -51.44 -19.05 -248.32 -8.95 13.13 8.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.84 -4.63 -4.32 1.13 -1.03 -0.79 -0.85 301.05%
Adjusted Per Share Value based on latest NOSH - 171,446
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.77 17.63 9.14 94.35 71.85 60.15 34.64 -20.01%
EPS -85.33 -15.89 -5.88 -75.54 -2.71 3.93 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.1126 -1.4299 -1.3342 0.3437 -0.3118 -0.2367 -0.2467 318.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.88 4.62 6.65 4.53 8.00 24.30 28.25 -
P/RPS 6.09 8.09 22.46 1.46 3.37 12.10 23.67 -59.51%
P/EPS -1.77 -8.98 -34.91 -1.82 -89.39 185.07 337.92 -
EY -56.62 -11.13 -2.86 -54.82 -1.12 0.54 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 4.01 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 19/05/05 28/02/05 30/11/04 27/08/04 31/05/04 -
Price 3.35 4.75 4.10 3.62 5.50 9.65 25.00 -
P/RPS 4.18 8.32 13.85 1.17 2.32 4.81 20.95 -65.82%
P/EPS -1.21 -9.23 -21.52 -1.46 -61.45 73.50 299.04 -
EY -82.47 -10.83 -4.65 -68.60 -1.63 1.36 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.20 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