[BHIC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -123.92%
YoY- -1129.67%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 207,401 126,240 64,405 646,518 432,408 247,014 56,475 137.84%
PBT 33,307 16,370 5,224 -107,162 -46,438 -28,521 -13,672 -
Tax -2,091 -1,085 -220 -5,112 -6,389 -2,050 -457 175.35%
NP 31,216 15,285 5,004 -112,274 -52,827 -30,571 -14,129 -
-
NP to SH 31,216 15,285 5,108 -131,612 -58,776 -31,666 -14,509 -
-
Tax Rate 6.28% 6.63% 4.21% - - - - -
Total Cost 176,185 110,955 59,401 758,792 485,235 277,585 70,604 83.87%
-
Net Worth 310,572 293,180 285,726 280,765 352,755 379,991 397,506 -15.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 14,907 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 310,572 293,180 285,726 280,765 352,755 379,991 397,506 -15.15%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,441 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.05% 12.11% 7.77% -17.37% -12.22% -12.38% -25.02% -
ROE 10.05% 5.21% 1.79% -46.88% -16.66% -8.33% -3.65% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 83.48 50.81 25.92 260.20 174.06 99.46 22.73 137.85%
EPS 12.56 6.15 2.06 -52.97 -23.66 -12.75 -5.84 -
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.25 1.18 1.15 1.13 1.42 1.53 1.60 -15.16%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.80 22.40 11.43 114.71 76.72 43.83 10.02 137.85%
EPS 5.54 2.71 0.91 -23.35 -10.43 -5.62 -2.57 -
DPS 0.00 0.00 0.00 2.64 0.00 0.00 0.00 -
NAPS 0.551 0.5202 0.5069 0.4981 0.6259 0.6742 0.7053 -15.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.42 2.50 2.05 2.43 2.00 2.93 3.48 -
P/RPS 2.90 4.92 7.91 2.34 3.26 6.38 15.31 -66.98%
P/EPS 19.26 40.64 99.71 -4.34 -8.45 -22.98 -59.59 -
EY 5.19 2.46 1.00 -23.04 -11.83 -4.35 -1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.12 1.78 2.15 1.41 1.92 2.18 -7.47%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 06/08/13 14/05/13 21/02/13 20/11/12 07/08/12 15/05/12 -
Price 2.77 2.47 2.62 1.96 2.52 2.67 2.84 -
P/RPS 3.32 4.86 10.11 1.89 4.10 5.81 12.49 -58.62%
P/EPS 22.05 40.15 127.44 -3.50 -10.65 -20.94 -48.63 -
EY 4.54 2.49 0.78 -28.57 -9.39 -4.78 -2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.09 2.28 1.73 1.77 1.75 1.78 15.85%

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