[BHIC] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 253.94%
YoY- -67.23%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 185,394 142,217 56,475 156,667 150,015 120,760 116,691 36.04%
PBT -17,917 -16,430 -13,672 -14,389 -5,264 2,737 18,616 -
Tax -4,339 -928 -457 11,873 6,464 3,458 -5,037 -9.44%
NP -22,256 -17,358 -14,129 -2,516 1,200 6,195 13,579 -
-
NP to SH -27,110 -17,157 -14,509 3,747 -2,434 1,397 10,072 -
-
Tax Rate - - - - - -126.34% 27.06% -
Total Cost 207,650 159,575 70,604 159,183 148,815 114,565 103,112 59.26%
-
Net Worth 352,852 379,887 397,506 427,347 422,224 426,583 425,262 -11.67%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 16,149 - - - -
Div Payout % - - - 431.01% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 352,852 379,887 397,506 427,347 422,224 426,583 425,262 -11.67%
NOSH 248,458 248,458 248,441 248,458 248,367 249,464 248,691 -0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -12.00% -12.21% -25.02% -1.61% 0.80% 5.13% 11.64% -
ROE -7.68% -4.52% -3.65% 0.88% -0.58% 0.33% 2.37% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 74.61 57.28 22.73 63.06 60.40 48.41 46.92 36.12%
EPS -10.91 -6.91 -5.84 1.51 -0.98 0.56 4.05 -
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.42 1.53 1.60 1.72 1.70 1.71 1.71 -11.62%
Adjusted Per Share Value based on latest NOSH - 248,458
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.89 25.23 10.02 27.80 26.62 21.43 20.70 36.04%
EPS -4.81 -3.04 -2.57 0.66 -0.43 0.25 1.79 -
DPS 0.00 0.00 0.00 2.87 0.00 0.00 0.00 -
NAPS 0.626 0.674 0.7053 0.7582 0.7491 0.7568 0.7545 -11.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.00 2.93 3.48 3.43 2.45 3.96 4.15 -
P/RPS 12.92 12.62 15.31 5.44 4.06 8.18 8.84 28.69%
P/EPS -18.33 -42.40 -59.59 227.44 -250.00 707.14 102.47 -
EY -5.46 -2.36 -1.68 0.44 -0.40 0.14 0.98 -
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 1.41 1.92 2.18 1.99 1.44 2.32 2.43 -30.36%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 07/08/12 15/05/12 23/02/12 15/11/11 12/08/11 26/05/11 -
Price 2.52 2.67 2.84 3.68 2.84 3.26 4.23 -
P/RPS 16.28 11.50 12.49 5.84 4.70 6.73 9.01 48.18%
P/EPS -23.10 -38.64 -48.63 244.02 -289.80 582.14 104.44 -
EY -4.33 -2.59 -2.06 0.41 -0.35 0.17 0.96 -
DY 0.00 0.00 0.00 1.77 0.00 0.00 0.00 -
P/NAPS 1.77 1.75 1.78 2.14 1.67 1.91 2.47 -19.87%

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