[BHIC] QoQ Cumulative 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- -85.1%
YoY- -7.22%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 531,802 404,964 339,010 195,241 1,049,363 713,925 561,109 -3.49%
PBT -532,057 -25,509 19,169 18,157 90,710 64,314 54,825 -
Tax 106,315 10,237 3,001 -4,482 1,089 -2,763 -16,270 -
NP -425,742 -15,272 22,170 13,675 91,799 61,551 38,555 -
-
NP to SH -425,742 -15,272 22,170 13,675 91,799 61,551 38,555 -
-
Tax Rate - - -15.66% 24.68% -1.20% 4.30% 29.68% -
Total Cost 957,544 420,236 316,840 181,566 957,564 652,374 522,554 49.47%
-
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% 34.76% 24.43% -
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 310.19 237.33 200.78 119.36 663.49 451.08 354.52 -8.48%
EPS -248.32 -8.95 13.13 8.36 58.01 38.89 24.36 -
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 94.35 71.85 60.15 34.64 186.18 126.67 99.55 -3.49%
EPS -75.54 -2.71 3.93 2.43 16.29 10.92 6.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3437 -0.3118 -0.2367 -0.2467 -0.4349 0.3141 0.28 14.57%
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 3.37 12.10 23.67 4.75 5.43 6.91 -64.35%
P/EPS -1.82 -89.39 185.07 337.92 54.27 63.00 100.57 -
EY -54.82 -1.12 0.54 0.30 1.84 1.59 0.99 -
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 2.32 4.81 20.95 4.52 7.32 6.97 -69.40%
P/EPS -1.46 -61.45 73.50 299.04 51.69 84.85 101.40 -
EY -68.60 -1.63 1.36 0.33 1.93 1.18 0.99 -
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