[BHIC] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
10-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 117.48%
YoY- 574.27%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 150,103 117,669 79,953 44,048 168,920 126,637 90,225 40.18%
PBT -32,773 27,202 22,233 20,654 -102,164 344 834 -
Tax -17,806 -3,276 -2,416 -270 -14,472 1,572 -2,193 301.41%
NP -50,579 23,926 19,817 20,384 -116,636 1,916 -1,359 1002.57%
-
NP to SH -50,579 23,926 19,817 20,384 -116,636 1,916 -1,359 1002.57%
-
Tax Rate - 12.04% 10.87% 1.31% - -456.98% 262.95% -
Total Cost 200,682 93,743 60,136 23,664 285,556 124,721 91,584 68.30%
-
Net Worth 64,599 139,136 136,651 136,651 116,775 233,550 231,065 -57.07%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 64,599 139,136 136,651 136,651 116,775 233,550 231,065 -57.07%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -33.70% 20.33% 24.79% 46.28% -69.05% 1.51% -1.51% -
ROE -78.30% 17.20% 14.50% 14.92% -99.88% 0.82% -0.59% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 60.41 47.36 32.18 17.73 67.99 50.97 36.31 40.19%
EPS -20.36 9.63 7.98 8.20 -46.94 0.77 -0.55 998.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.56 0.55 0.55 0.47 0.94 0.93 -57.07%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.63 20.88 14.19 7.82 29.97 22.47 16.01 40.16%
EPS -8.97 4.24 3.52 3.62 -20.69 0.34 -0.24 1005.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.2469 0.2424 0.2424 0.2072 0.4144 0.41 -57.08%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.575 0.65 0.705 0.835 1.24 1.30 1.26 -
P/RPS 0.95 1.37 2.19 4.71 1.82 2.55 3.47 -57.67%
P/EPS -2.82 6.75 8.84 10.18 -2.64 168.58 -230.36 -94.61%
EY -35.40 14.82 11.31 9.83 -37.86 0.59 -0.43 1767.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.16 1.28 1.52 2.64 1.38 1.35 38.69%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 19/11/20 19/08/20 10/06/20 25/02/20 20/11/19 23/08/19 -
Price 0.56 0.615 0.63 0.68 1.15 1.28 1.29 -
P/RPS 0.93 1.30 1.96 3.84 1.69 2.51 3.55 -58.89%
P/EPS -2.75 6.39 7.90 8.29 -2.45 165.98 -235.84 -94.78%
EY -36.35 15.66 12.66 12.07 -40.82 0.60 -0.42 1830.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.10 1.15 1.24 2.45 1.36 1.39 33.56%

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