[BHIC] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -996.28%
YoY- -1457.02%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 40,223 47,825 51,543 126,838 65,954 143,769 195,241 -65.08%
PBT -436,303 -65,444 -37,519 -506,548 -44,678 1,012 18,157 -
Tax -490 -918 4,359 96,078 7,236 7,483 -4,482 -77.10%
NP -436,793 -66,362 -33,160 -410,470 -37,442 8,495 13,675 -
-
NP to SH -391,432 -56,381 -33,160 -410,470 -37,442 8,495 13,675 -
-
Tax Rate - - - - - -739.43% 24.68% -
Total Cost 477,016 114,187 84,703 537,308 103,396 135,274 181,566 90.28%
-
Net Worth -1,190,747 -805,940 -751,974 193,734 -175,695 -133,420 -139,040 318.04%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -1,190,747 -805,940 -751,974 193,734 -175,695 -133,420 -139,040 318.04%
NOSH 174,085 174,069 174,068 171,446 170,578 168,886 163,576 4.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1,085.93% -138.76% -64.33% -323.62% -56.77% 5.91% 7.00% -
ROE 0.00% 0.00% 0.00% -211.87% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.11 27.47 29.61 73.98 38.66 85.13 119.36 -66.49%
EPS -224.85 -32.39 -19.05 -239.42 -21.95 5.03 8.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.84 -4.63 -4.32 1.13 -1.03 -0.79 -0.85 301.05%
Adjusted Per Share Value based on latest NOSH - 171,446
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.14 8.49 9.14 22.50 11.70 25.51 34.64 -65.07%
EPS -69.45 -10.00 -5.88 -72.83 -6.64 1.51 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.1126 -1.4299 -1.3342 0.3437 -0.3117 -0.2367 -0.2467 318.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.88 4.62 6.65 4.53 8.00 24.30 28.25 -
P/RPS 21.12 16.82 22.46 6.12 20.69 28.55 23.67 -7.31%
P/EPS -2.17 -14.26 -34.91 -1.89 -36.45 483.10 337.92 -
EY -46.08 -7.01 -2.86 -52.85 -2.74 0.21 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 4.01 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 19/05/05 28/02/05 30/11/04 27/08/04 31/05/04 -
Price 3.35 4.75 4.10 3.62 5.50 9.65 25.00 -
P/RPS 14.50 17.29 13.85 4.89 14.22 11.34 20.95 -21.73%
P/EPS -1.49 -14.67 -21.52 -1.51 -25.06 191.85 299.04 -
EY -67.12 -6.82 -4.65 -66.14 -3.99 0.52 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.20 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