[BHIC] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -65.86%
YoY- -6052.48%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 112,198 134,892 170,963 266,429 292,160 388,104 531,802 -64.66%
PBT -541,801 -595,374 -619,464 -1,045,814 -654,189 -587,733 -532,057 1.22%
Tax 192 -313 4,307 99,029 106,755 115,156 106,315 -98.53%
NP -541,609 -595,687 -615,157 -946,785 -547,434 -472,577 -425,742 17.45%
-
NP to SH -470,116 -514,240 -533,490 -891,443 -537,453 -472,577 -425,742 6.85%
-
Tax Rate - - - - - - - -
Total Cost 653,807 730,579 786,120 1,213,214 839,594 860,681 957,544 -22.51%
-
Net Worth -482,271 -470,050 -423,077 -1,190,747 -805,940 -751,974 193,734 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth -482,271 -470,050 -423,077 -1,190,747 -805,940 -751,974 193,734 -
NOSH 174,105 174,092 174,106 174,085 174,069 174,068 171,446 1.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -482.73% -441.60% -359.82% -355.36% -187.37% -121.77% -80.06% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -219.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 64.44 77.48 98.19 153.04 167.84 222.96 310.19 -65.02%
EPS -270.02 -295.38 -306.42 -512.07 -308.76 -271.49 -248.32 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.77 -2.70 -2.43 -6.84 -4.63 -4.32 1.13 -
Adjusted Per Share Value based on latest NOSH - 174,085
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.88 23.91 30.30 47.22 51.78 68.78 94.24 -64.66%
EPS -83.31 -91.13 -94.54 -157.98 -95.25 -83.75 -75.45 6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8547 -0.833 -0.7498 -2.1102 -1.4283 -1.3326 0.3433 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.98 1.98 2.20 4.88 4.62 6.65 4.53 -
P/RPS 3.07 2.56 2.24 3.19 2.75 2.98 1.46 64.35%
P/EPS -0.73 -0.67 -0.72 -0.95 -1.50 -2.45 -1.82 -45.70%
EY -136.37 -149.18 -139.28 -104.93 -66.83 -40.83 -54.82 83.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 4.01 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/08/06 26/05/06 28/02/06 29/11/05 30/08/05 19/05/05 28/02/05 -
Price 2.00 1.98 2.17 3.35 4.75 4.10 3.62 -
P/RPS 3.10 2.56 2.21 2.19 2.83 1.84 1.17 91.81%
P/EPS -0.74 -0.67 -0.71 -0.65 -1.54 -1.51 -1.46 -36.50%
EY -135.01 -149.18 -141.21 -152.86 -65.00 -66.22 -68.60 57.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -

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