[BHIC] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 25.66%
YoY- 82.34%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 99,535 82,111 79,694 80,476 83,766 112,198 134,892 -18.32%
PBT 421,589 -62,437 -76,019 -89,914 -153,498 -541,801 -595,374 -
Tax -3,336 -3,327 -3,604 -3,343 899 192 -313 383.61%
NP 418,253 -65,764 -79,623 -93,257 -152,599 -541,609 -595,687 -
-
NP to SH 417,223 -66,866 -80,625 -94,218 -126,742 -470,116 -514,240 -
-
Tax Rate 0.79% - - - - - - -
Total Cost -318,718 147,875 159,317 173,733 236,365 653,807 730,579 -
-
Net Worth 121,212 -544,911 -551,227 -490,810 -534,364 -482,271 -470,050 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 121,212 -544,911 -551,227 -490,810 -534,364 -482,271 -470,050 -
NOSH 186,481 174,651 176,111 174,046 174,060 174,105 174,092 4.68%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 420.21% -80.09% -99.91% -115.88% -182.17% -482.73% -441.60% -
ROE 344.21% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.38 47.01 45.25 46.24 48.12 64.44 77.48 -21.97%
EPS 223.73 -38.29 -45.78 -54.13 -72.82 -270.02 -295.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 -3.12 -3.13 -2.82 -3.07 -2.77 -2.70 -
Adjusted Per Share Value based on latest NOSH - 174,046
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.64 14.55 14.12 14.26 14.84 19.88 23.91 -18.33%
EPS 73.94 -11.85 -14.29 -16.70 -22.46 -83.31 -91.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2148 -0.9657 -0.9769 -0.8698 -0.947 -0.8547 -0.833 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.66 3.35 2.25 1.30 1.38 1.98 1.98 -
P/RPS 6.86 7.13 4.97 2.81 2.87 3.07 2.56 92.80%
P/EPS 1.64 -8.75 -4.91 -2.40 -1.90 -0.73 -0.67 -
EY 61.13 -11.43 -20.35 -41.64 -52.76 -136.37 -149.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.63 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/10/07 20/08/07 30/05/07 26/02/07 22/11/06 14/08/06 26/05/06 -
Price 6.20 2.57 2.47 2.70 1.50 2.00 1.98 -
P/RPS 11.62 5.47 5.46 5.84 3.12 3.10 2.56 173.89%
P/EPS 2.77 -6.71 -5.40 -4.99 -2.06 -0.74 -0.67 -
EY 36.09 -14.90 -18.53 -20.05 -48.54 -135.01 -149.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.54 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