[BHIC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 99.66%
YoY- 97.72%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 117,153 71,453 42,238 14,690 80,476 52,394 40,603 102.28%
PBT 474,890 438,203 2,177 466 -89,914 -73,300 25,300 602.52%
Tax 11,427 -450 -658 -522 -3,343 -457 -51,274 -
NP 486,317 437,753 1,519 -56 -93,257 -73,757 -25,974 -
-
NP to SH 485,469 437,216 1,185 -317 -94,218 -74,225 -26,167 -
-
Tax Rate -2.41% 0.10% 30.23% 112.02% - - 202.66% -
Total Cost -369,164 -366,300 40,719 14,746 173,733 126,151 66,577 -
-
Net Worth 125,788 121,210 -543,705 -551,227 -490,871 -534,406 -482,252 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,246 - - - - - - -
Div Payout % 0.46% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 125,788 121,210 -543,705 -551,227 -490,871 -534,406 -482,252 -
NOSH 149,748 186,477 174,264 176,111 174,067 174,073 174,098 -9.53%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 415.11% 612.64% 3.60% -0.38% -115.88% -140.77% -63.97% -
ROE 385.94% 360.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 78.23 38.32 24.24 8.34 46.23 30.10 23.32 123.60%
EPS 324.19 234.46 0.68 -0.18 -54.12 -42.64 -15.03 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.65 -3.12 -3.13 -2.82 -3.07 -2.77 -
Adjusted Per Share Value based on latest NOSH - 176,111
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.79 12.68 7.49 2.61 14.28 9.30 7.20 102.38%
EPS 86.13 77.57 0.21 -0.06 -16.72 -13.17 -4.64 -
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2232 0.2151 -0.9646 -0.978 -0.8709 -0.9481 -0.8556 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 7.45 3.66 3.35 2.25 1.30 1.38 1.98 -
P/RPS 9.52 9.55 13.82 26.97 2.81 4.58 8.49 7.91%
P/EPS 2.30 1.56 492.65 -1,250.00 -2.40 -3.24 -13.17 -
EY 43.52 64.06 0.20 -0.08 -41.64 -30.90 -7.59 -
DY 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.87 5.63 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/10/07 20/08/07 30/05/07 26/02/07 22/11/06 14/08/06 -
Price 6.05 6.20 2.57 2.47 2.70 1.50 2.00 -
P/RPS 7.73 16.18 10.60 29.61 5.84 4.98 8.58 -6.70%
P/EPS 1.87 2.64 377.94 -1,372.22 -4.99 -3.52 -13.31 -
EY 53.59 37.82 0.26 -0.07 -20.05 -28.43 -7.52 -
DY 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.20 9.54 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