[BHIC] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 73.04%
YoY- 85.78%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 82,111 79,694 80,476 83,766 112,198 134,892 170,963 -38.75%
PBT -62,437 -76,019 -89,914 -153,498 -541,801 -595,374 -619,464 -78.43%
Tax -3,327 -3,604 -3,343 899 192 -313 4,307 -
NP -65,764 -79,623 -93,257 -152,599 -541,609 -595,687 -615,157 -77.56%
-
NP to SH -66,866 -80,625 -94,218 -126,742 -470,116 -514,240 -533,490 -75.05%
-
Tax Rate - - - - - - - -
Total Cost 147,875 159,317 173,733 236,365 653,807 730,579 786,120 -67.27%
-
Net Worth -544,911 -551,227 -490,810 -534,364 -482,271 -470,050 -423,077 18.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth -544,911 -551,227 -490,810 -534,364 -482,271 -470,050 -423,077 18.43%
NOSH 174,651 176,111 174,046 174,060 174,105 174,092 174,106 0.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -80.09% -99.91% -115.88% -182.17% -482.73% -441.60% -359.82% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.01 45.25 46.24 48.12 64.44 77.48 98.19 -38.88%
EPS -38.29 -45.78 -54.13 -72.82 -270.02 -295.38 -306.42 -75.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.12 -3.13 -2.82 -3.07 -2.77 -2.70 -2.43 18.18%
Adjusted Per Share Value based on latest NOSH - 174,060
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.57 14.14 14.28 14.86 19.91 23.93 30.33 -38.74%
EPS -11.86 -14.30 -16.72 -22.49 -83.41 -91.24 -94.65 -75.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9668 -0.978 -0.8708 -0.9481 -0.8556 -0.834 -0.7506 18.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.35 2.25 1.30 1.38 1.98 1.98 2.20 -
P/RPS 7.13 4.97 2.81 2.87 3.07 2.56 2.24 116.84%
P/EPS -8.75 -4.91 -2.40 -1.90 -0.73 -0.67 -0.72 431.01%
EY -11.43 -20.35 -41.64 -52.76 -136.37 -149.18 -139.28 -81.20%
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 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 30/05/07 26/02/07 22/11/06 14/08/06 26/05/06 28/02/06 -
Price 2.57 2.47 2.70 1.50 2.00 1.98 2.17 -
P/RPS 5.47 5.46 5.84 3.12 3.10 2.56 2.21 83.28%
P/EPS -6.71 -5.40 -4.99 -2.06 -0.74 -0.67 -0.71 348.84%
EY -14.90 -18.53 -20.05 -48.54 -135.01 -149.18 -141.21 -77.76%
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 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