[BHIC] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 98.77%
YoY- -104.49%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 39,959 43,325 47,154 18,944 32,434 37,716 35,905 7.37%
PBT -11,458 14,745 15,601 -707 -59,975 4,969 1,579 -
Tax 3,283 -2,964 -3,300 -209 -14,530 -860 -2,146 -
NP -8,175 11,781 12,301 -916 -74,505 4,109 -567 489.51%
-
NP to SH -8,175 11,781 12,301 -916 -74,505 4,109 -567 489.51%
-
Tax Rate - 20.10% 21.15% - - 17.31% 135.91% -
Total Cost 48,134 31,544 34,853 19,860 106,939 33,607 36,472 20.25%
-
Net Worth 79,506 89,444 77,021 64,599 64,599 139,136 136,651 -30.23%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 79,506 89,444 77,021 64,599 64,599 139,136 136,651 -30.23%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -20.46% 27.19% 26.09% -4.84% -229.71% 10.89% -1.58% -
ROE -10.28% 13.17% 15.97% -1.42% -115.33% 2.95% -0.41% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.08 17.44 18.98 7.62 13.05 15.18 14.45 7.36%
EPS -3.29 4.74 4.95 -0.37 -29.99 1.65 -0.23 486.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.36 0.31 0.26 0.26 0.56 0.55 -30.23%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.09 7.69 8.37 3.36 5.75 6.69 6.37 7.37%
EPS -1.45 2.09 2.18 -0.16 -13.22 0.73 -0.10 491.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1411 0.1587 0.1367 0.1146 0.1146 0.2469 0.2424 -30.21%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.495 0.49 0.54 0.56 0.575 0.65 0.705 -
P/RPS 3.08 2.81 2.85 7.34 4.40 4.28 4.88 -26.35%
P/EPS -15.04 10.33 10.91 -151.90 -1.92 39.30 -308.93 -86.59%
EY -6.65 9.68 9.17 -0.66 -52.15 2.54 -0.32 651.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.36 1.74 2.15 2.21 1.16 1.28 13.56%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 25/08/21 31/05/21 31/03/21 19/11/20 19/08/20 -
Price 0.47 0.48 0.50 0.46 0.56 0.615 0.63 -
P/RPS 2.92 2.75 2.63 6.03 4.29 4.05 4.36 -23.39%
P/EPS -14.28 10.12 10.10 -124.77 -1.87 37.19 -276.06 -86.04%
EY -7.00 9.88 9.90 -0.80 -53.55 2.69 -0.36 619.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.33 1.61 1.77 2.15 1.10 1.15 17.72%

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