[BHIC] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -292.09%
YoY- 87.72%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 27,548 14,690 28,082 11,791 25,131 15,472 31,372 -8.32%
PBT 1,711 466 -16,614 -48,000 -11,871 -13,429 -80,198 -
Tax -136 -522 -2,886 217 -413 -261 1,356 -
NP 1,575 -56 -19,500 -47,783 -12,284 -13,690 -78,842 -
-
NP to SH 1,502 -317 -19,993 -48,058 -12,257 -13,910 -52,517 -
-
Tax Rate 7.95% 112.02% - - - - - -
Total Cost 25,973 14,746 47,582 59,574 37,415 29,162 110,214 -61.94%
-
Net Worth -544,911 -551,227 -490,810 -534,364 -482,271 -470,050 -423,077 18.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth -544,911 -551,227 -490,810 -534,364 -482,271 -470,050 -423,077 18.43%
NOSH 174,651 176,111 174,046 174,060 174,105 174,092 174,106 0.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.72% -0.38% -69.44% -405.25% -48.88% -88.48% -251.31% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.77 8.34 16.13 6.77 14.43 8.89 18.02 -8.53%
EPS 0.86 -0.18 -11.48 -27.61 -7.04 -7.99 -30.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.12 -3.13 -2.82 -3.07 -2.77 -2.70 -2.43 18.18%
Adjusted Per Share Value based on latest NOSH - 174,060
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.89 2.61 4.98 2.09 4.46 2.75 5.57 -8.33%
EPS 0.27 -0.06 -3.55 -8.53 -2.17 -2.47 -9.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9668 -0.978 -0.8708 -0.9481 -0.8556 -0.834 -0.7506 18.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.35 2.25 1.30 1.38 1.98 1.98 2.20 -
P/RPS 21.24 26.97 8.06 20.37 13.72 22.28 12.21 44.78%
P/EPS 389.53 -1,250.00 -11.32 -5.00 -28.13 -24.78 -7.29 -
EY 0.26 -0.08 -8.84 -20.01 -3.56 -4.04 -13.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 30/05/07 26/02/07 22/11/06 14/08/06 26/05/06 28/02/06 -
Price 2.57 2.47 2.70 1.50 2.00 1.98 2.17 -
P/RPS 16.29 29.61 16.73 22.14 13.86 22.28 12.04 22.39%
P/EPS 298.84 -1,372.22 -23.50 -5.43 -28.41 -24.78 -7.19 -
EY 0.33 -0.07 -4.25 -18.41 -3.52 -4.04 -13.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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