[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 11.04%
YoY- 615.26%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 326,916 212,380 100,981 117,153 71,453 42,238 14,690 686.72%
PBT 108,600 70,073 31,773 474,890 438,203 2,177 466 3649.58%
Tax -6,251 -3,228 -331 11,427 -450 -658 -522 421.06%
NP 102,349 66,845 31,442 486,317 437,753 1,519 -56 -
-
NP to SH 100,148 65,588 31,142 485,469 437,216 1,185 -317 -
-
Tax Rate 5.76% 4.61% 1.04% -2.41% 0.10% 30.23% 112.02% -
Total Cost 224,567 145,535 69,539 -369,164 -366,300 40,719 14,746 511.35%
-
Net Worth 305,586 270,798 241,083 125,788 121,210 -543,705 -551,227 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,246 - - - -
Div Payout % - - - 0.46% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 305,586 270,798 241,083 125,788 121,210 -543,705 -551,227 -
NOSH 248,444 248,439 248,539 149,748 186,477 174,264 176,111 25.70%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 31.31% 31.47% 31.14% 415.11% 612.64% 3.60% -0.38% -
ROE 32.77% 24.22% 12.92% 385.94% 360.71% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 131.59 85.49 40.63 78.23 38.32 24.24 8.34 525.92%
EPS 40.31 26.40 12.53 324.19 234.46 0.68 -0.18 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.23 1.09 0.97 0.84 0.65 -3.12 -3.13 -
Adjusted Per Share Value based on latest NOSH - 149,761
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 58.00 37.68 17.92 20.79 12.68 7.49 2.61 685.96%
EPS 17.77 11.64 5.53 86.13 77.57 0.21 -0.06 -
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.5422 0.4805 0.4277 0.2232 0.2151 -0.9646 -0.978 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.78 4.30 4.92 7.45 3.66 3.35 2.25 -
P/RPS 2.87 5.03 12.11 9.52 9.55 13.82 26.97 -77.45%
P/EPS 9.38 16.29 39.27 2.30 1.56 492.65 -1,250.00 -
EY 10.66 6.14 2.55 43.52 64.06 0.20 -0.08 -
DY 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
P/NAPS 3.07 3.94 5.07 8.87 5.63 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 12/08/08 05/05/08 27/02/08 30/10/07 20/08/07 30/05/07 -
Price 2.97 4.30 4.80 6.05 6.20 2.57 2.47 -
P/RPS 2.26 5.03 11.81 7.73 16.18 10.60 29.61 -81.92%
P/EPS 7.37 16.29 38.31 1.87 2.64 377.94 -1,372.22 -
EY 13.57 6.14 2.61 53.59 37.82 0.26 -0.07 -
DY 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
P/NAPS 2.41 3.94 4.95 7.20 9.54 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