[BHIC] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -80.14%
YoY- -85.72%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 292,160 388,104 531,802 740,402 827,264 991,197 1,049,363 -57.39%
PBT -654,189 -587,733 -532,057 887 55,054 84,235 90,710 -
Tax 106,755 115,156 106,315 14,089 20,360 6,500 1,089 2031.99%
NP -547,434 -472,577 -425,742 14,976 75,414 90,735 91,799 -
-
NP to SH -537,453 -472,577 -425,742 14,976 75,414 90,735 91,799 -
-
Tax Rate - - - -1,588.39% -36.98% -7.72% -1.20% -
Total Cost 839,594 860,681 957,544 725,426 751,850 900,462 957,564 -8.39%
-
Net Worth -805,940 -751,974 193,734 -175,695 -133,420 -139,040 -244,916 121.39%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth -805,940 -751,974 193,734 -175,695 -133,420 -139,040 -244,916 121.39%
NOSH 174,069 174,068 171,446 170,578 168,886 163,576 158,010 6.67%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -187.37% -121.77% -80.06% 2.02% 9.12% 9.15% 8.75% -
ROE 0.00% 0.00% -219.76% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 167.84 222.96 310.19 434.05 489.83 605.95 664.11 -60.06%
EPS -308.76 -271.49 -248.32 8.78 44.65 55.47 58.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.63 -4.32 1.13 -1.03 -0.79 -0.85 -1.55 107.54%
Adjusted Per Share Value based on latest NOSH - 170,578
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.84 68.86 94.35 131.36 146.77 175.86 186.18 -57.39%
EPS -95.36 -83.84 -75.54 2.66 13.38 16.10 16.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.4299 -1.3342 0.3437 -0.3117 -0.2367 -0.2467 -0.4345 121.40%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.62 6.65 4.53 8.00 24.30 28.25 31.50 -
P/RPS 2.75 2.98 1.46 1.84 4.96 4.66 4.74 -30.46%
P/EPS -1.50 -2.45 -1.82 91.12 54.42 50.93 54.22 -
EY -66.83 -40.83 -54.82 1.10 1.84 1.96 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.01 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 19/05/05 28/02/05 30/11/04 27/08/04 31/05/04 27/02/04 -
Price 4.75 4.10 3.62 5.50 9.65 25.00 30.00 -
P/RPS 2.83 1.84 1.17 1.27 1.97 4.13 4.52 -26.83%
P/EPS -1.54 -1.51 -1.46 62.65 21.61 45.07 51.64 -
EY -65.00 -66.22 -68.60 1.60 4.63 2.22 1.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.20 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