[BHIC] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.44%
YoY- -6.13%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 143,769 195,241 335,438 152,816 307,702 253,407 266,471 -33.75%
PBT 1,012 18,157 26,396 9,489 30,193 24,632 8,254 -75.35%
Tax 7,483 -4,482 3,852 13,507 -6,377 -9,893 35,099 -64.34%
NP 8,495 13,675 30,248 22,996 23,816 14,739 43,353 -66.29%
-
NP to SH 8,495 13,675 30,248 22,996 23,816 14,739 43,353 -66.29%
-
Tax Rate -739.43% 24.68% -14.59% -142.34% 21.12% 40.16% -425.24% -
Total Cost 135,274 181,566 305,190 129,820 283,886 238,668 223,118 -28.38%
-
Net Worth -133,420 -139,040 -244,916 177,051 157,818 76,899 -197,138 -22.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 6,333 -
Div Payout % - - - - - - 14.61% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -133,420 -139,040 -244,916 177,051 157,818 76,899 -197,138 -22.93%
NOSH 168,886 163,576 158,010 158,265 158,245 79,114 79,172 65.78%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.91% 7.00% 9.02% 15.05% 7.74% 5.82% 16.27% -
ROE 0.00% 0.00% 0.00% 12.99% 15.09% 19.17% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 85.13 119.36 212.29 96.56 194.45 320.30 336.57 -60.03%
EPS 5.03 8.36 19.11 14.53 15.05 18.63 27.40 -67.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS -0.79 -0.85 -1.55 1.1187 0.9973 0.972 -2.49 -53.51%
Adjusted Per Share Value based on latest NOSH - 158,265
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.51 34.64 59.51 27.11 54.59 44.96 47.28 -33.74%
EPS 1.51 2.43 5.37 4.08 4.23 2.62 7.69 -66.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
NAPS -0.2367 -0.2467 -0.4345 0.3141 0.28 0.1364 -0.3498 -22.94%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 24.30 28.25 31.50 24.50 24.50 27.50 12.50 -
P/RPS 28.55 23.67 14.84 25.37 12.60 8.59 3.71 290.26%
P/EPS 483.10 337.92 164.55 168.62 162.79 147.61 22.83 666.47%
EY 0.21 0.30 0.61 0.59 0.61 0.68 4.38 -86.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
P/NAPS 0.00 0.00 0.00 21.90 24.57 28.29 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 21/11/03 28/08/03 30/05/03 27/02/03 -
Price 9.65 25.00 30.00 33.00 24.70 26.50 13.75 -
P/RPS 11.34 20.95 14.13 34.18 12.70 8.27 4.09 97.48%
P/EPS 191.85 299.04 156.72 227.12 164.12 142.24 25.11 288.40%
EY 0.52 0.33 0.64 0.44 0.61 0.70 3.98 -74.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
P/NAPS 0.00 0.00 0.00 29.50 24.77 27.26 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