[BHIC] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -18.94%
YoY- -42.5%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 84,476 81,206 198,736 678,020 1,122,218 987,832 963,570 -33.33%
PBT 4,354 50,600 -205,926 38,338 109,650 83,442 182,504 -46.33%
Tax -1,316 -102,548 -2,202 6,002 -32,540 -41,254 -107,450 -51.97%
NP 3,038 -51,948 -208,128 44,340 77,110 42,188 75,054 -41.38%
-
NP to SH 2,370 -52,334 -179,082 44,340 77,110 42,188 75,054 -43.76%
-
Tax Rate 30.23% 202.66% - -15.66% 29.68% 49.44% 58.88% -
Total Cost 81,438 133,154 406,864 633,680 1,045,108 945,644 888,516 -32.84%
-
Net Worth -543,705 -482,252 -805,938 -133,391 157,844 -7,121 -33,791 58.85%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth -543,705 -482,252 -805,938 -133,391 157,844 -7,121 -33,791 58.85%
NOSH 174,264 174,098 174,068 168,849 158,271 79,122 79,137 14.05%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.60% -63.97% -104.73% 6.54% 6.87% 4.27% 7.79% -
ROE 0.00% 0.00% 0.00% 0.00% 48.85% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 48.48 46.64 114.17 401.55 709.05 1,248.49 1,217.59 -41.55%
EPS 1.36 -30.06 -102.88 26.26 48.72 53.32 94.84 -50.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.12 -2.77 -4.63 -0.79 0.9973 -0.09 -0.427 39.27%
Adjusted Per Share Value based on latest NOSH - 168,886
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 14.99 14.41 35.26 120.29 199.10 175.26 170.96 -33.33%
EPS 0.42 -9.29 -31.77 7.87 13.68 7.49 13.32 -43.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9646 -0.8556 -1.4299 -0.2367 0.28 -0.0126 -0.06 58.83%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.35 1.98 4.62 24.30 24.50 15.12 19.38 -
P/RPS 6.91 4.24 4.05 6.05 3.46 1.21 1.59 27.73%
P/EPS 246.32 -6.59 -4.49 92.54 50.29 28.36 20.43 51.39%
EY 0.41 -15.18 -22.27 1.08 1.99 3.53 4.89 -33.83%
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 24.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 14/08/06 30/08/05 27/08/04 28/08/03 23/08/02 24/08/01 -
Price 2.57 2.00 4.75 9.65 24.70 10.31 19.62 -
P/RPS 5.30 4.29 4.16 2.40 3.48 0.83 1.61 21.95%
P/EPS 188.97 -6.65 -4.62 36.75 50.70 19.34 20.69 44.55%
EY 0.53 -15.03 -21.66 2.72 1.97 5.17 4.83 -30.79%
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 24.77 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