[BHIC] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -274.23%
YoY- -109.05%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 142,217 56,475 156,667 150,015 120,760 116,691 229,205 -27.27%
PBT -16,430 -13,672 -14,389 -5,264 2,737 18,616 19,977 -
Tax -928 -457 11,873 6,464 3,458 -5,037 -2,324 -45.80%
NP -17,358 -14,129 -2,516 1,200 6,195 13,579 17,653 -
-
NP to SH -17,157 -14,509 3,747 -2,434 1,397 10,072 11,434 -
-
Tax Rate - - - - -126.34% 27.06% 11.63% -
Total Cost 159,575 70,604 159,183 148,815 114,565 103,112 211,552 -17.15%
-
Net Worth 379,887 397,506 427,347 422,224 426,583 425,262 430,017 -7.93%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 16,149 - - - 14,913 -
Div Payout % - - 431.01% - - - 130.43% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 379,887 397,506 427,347 422,224 426,583 425,262 430,017 -7.93%
NOSH 248,458 248,441 248,458 248,367 249,464 248,691 248,565 -0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -12.21% -25.02% -1.61% 0.80% 5.13% 11.64% 7.70% -
ROE -4.52% -3.65% 0.88% -0.58% 0.33% 2.37% 2.66% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 57.28 22.73 63.06 60.40 48.41 46.92 92.21 -27.21%
EPS -6.91 -5.84 1.51 -0.98 0.56 4.05 4.60 -
DPS 0.00 0.00 6.50 0.00 0.00 0.00 6.00 -
NAPS 1.53 1.60 1.72 1.70 1.71 1.71 1.73 -7.87%
Adjusted Per Share Value based on latest NOSH - 248,367
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.23 10.02 27.80 26.62 21.43 20.70 40.67 -27.28%
EPS -3.04 -2.57 0.66 -0.43 0.25 1.79 2.03 -
DPS 0.00 0.00 2.87 0.00 0.00 0.00 2.65 -
NAPS 0.674 0.7053 0.7582 0.7491 0.7568 0.7545 0.7629 -7.93%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.93 3.48 3.43 2.45 3.96 4.15 4.24 -
P/RPS 12.62 15.31 5.44 4.06 8.18 8.84 4.60 96.09%
P/EPS -42.40 -59.59 227.44 -250.00 707.14 102.47 92.17 -
EY -2.36 -1.68 0.44 -0.40 0.14 0.98 1.08 -
DY 0.00 0.00 1.90 0.00 0.00 0.00 1.42 -
P/NAPS 1.92 2.18 1.99 1.44 2.32 2.43 2.45 -15.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 07/08/12 15/05/12 23/02/12 15/11/11 12/08/11 26/05/11 21/02/11 -
Price 2.67 2.84 3.68 2.84 3.26 4.23 4.00 -
P/RPS 11.50 12.49 5.84 4.70 6.73 9.01 4.34 91.60%
P/EPS -38.64 -48.63 244.02 -289.80 582.14 104.44 86.96 -
EY -2.59 -2.06 0.41 -0.35 0.17 0.96 1.15 -
DY 0.00 0.00 1.77 0.00 0.00 0.00 1.50 -
P/NAPS 1.75 1.78 2.14 1.67 1.91 2.47 2.31 -16.91%

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