[BHIC] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -11.0%
YoY- -620.83%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 170,963 266,429 292,160 388,104 531,802 740,402 827,264 -64.94%
PBT -619,464 -1,045,814 -654,189 -587,733 -532,057 887 55,054 -
Tax 4,307 99,029 106,755 115,156 106,315 14,089 20,360 -64.39%
NP -615,157 -946,785 -547,434 -472,577 -425,742 14,976 75,414 -
-
NP to SH -533,490 -891,443 -537,453 -472,577 -425,742 14,976 75,414 -
-
Tax Rate - - - - - -1,588.39% -36.98% -
Total Cost 786,120 1,213,214 839,594 860,681 957,544 725,426 751,850 3.00%
-
Net Worth -423,077 -1,190,747 -805,940 -751,974 193,734 -175,695 -133,420 115.38%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth -423,077 -1,190,747 -805,940 -751,974 193,734 -175,695 -133,420 115.38%
NOSH 174,106 174,085 174,069 174,068 171,446 170,578 168,886 2.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -359.82% -355.36% -187.37% -121.77% -80.06% 2.02% 9.12% -
ROE 0.00% 0.00% 0.00% 0.00% -219.76% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 98.19 153.04 167.84 222.96 310.19 434.05 489.83 -65.64%
EPS -306.42 -512.07 -308.76 -271.49 -248.32 8.78 44.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.43 -6.84 -4.63 -4.32 1.13 -1.03 -0.79 111.07%
Adjusted Per Share Value based on latest NOSH - 174,068
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.30 47.22 51.78 68.78 94.24 131.21 146.61 -64.94%
EPS -94.54 -157.98 -95.25 -83.75 -75.45 2.65 13.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7498 -2.1102 -1.4283 -1.3326 0.3433 -0.3114 -0.2364 115.41%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.20 4.88 4.62 6.65 4.53 8.00 24.30 -
P/RPS 2.24 3.19 2.75 2.98 1.46 1.84 4.96 -41.05%
P/EPS -0.72 -0.95 -1.50 -2.45 -1.82 91.12 54.42 -
EY -139.28 -104.93 -66.83 -40.83 -54.82 1.10 1.84 -
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 4.01 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 19/05/05 28/02/05 30/11/04 27/08/04 -
Price 2.17 3.35 4.75 4.10 3.62 5.50 9.65 -
P/RPS 2.21 2.19 2.83 1.84 1.17 1.27 1.97 7.94%
P/EPS -0.71 -0.65 -1.54 -1.51 -1.46 62.65 21.61 -
EY -141.21 -152.86 -65.00 -66.22 -68.60 1.60 4.63 -
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 3.20 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