[BHIC] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.43%
YoY- 35.0%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 69,858 186,121 539,952 951,900 1,032,132 954,940 823,953 -33.70%
PBT -97,733 -719,021 -34,012 85,752 105,913 160,460 115,450 -
Tax -609 -2,121 13,649 -3,684 -45,122 -98,246 -89,368 -56.44%
NP -98,342 -721,142 -20,362 82,068 60,790 62,213 26,082 -
-
NP to SH -98,966 -641,297 -20,362 82,068 60,790 62,213 26,082 -
-
Tax Rate - - - 4.30% 42.60% 61.23% 77.41% -
Total Cost 168,201 907,263 560,314 869,832 971,341 892,726 797,870 -22.84%
-
Net Worth -534,406 -1,190,725 -175,755 177,056 16,221 -24,212 -16,697 78.13%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth -534,406 -1,190,725 -175,755 177,056 16,221 -24,212 -16,697 78.13%
NOSH 174,073 174,082 170,636 158,269 79,127 79,124 79,134 14.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -140.77% -387.46% -3.77% 8.62% 5.89% 6.51% 3.17% -
ROE 0.00% 0.00% 0.00% 46.35% 374.76% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 40.13 106.92 316.43 601.44 1,304.40 1,206.88 1,041.21 -41.86%
EPS -56.85 -368.39 -11.93 51.85 76.83 78.63 32.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.07 -6.84 -1.03 1.1187 0.205 -0.306 -0.211 56.21%
Adjusted Per Share Value based on latest NOSH - 158,265
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.39 33.02 95.80 168.89 183.12 169.43 146.19 -33.71%
EPS -17.56 -113.78 -3.61 14.56 10.79 11.04 4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9481 -2.1126 -0.3118 0.3141 0.0288 -0.043 -0.0296 78.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.38 4.88 8.00 24.50 12.25 18.88 22.25 -
P/RPS 3.44 4.56 2.53 4.07 0.94 1.56 2.14 8.22%
P/EPS -2.43 -1.32 -67.04 47.25 15.94 24.01 67.51 -
EY -41.20 -75.49 -1.49 2.12 6.27 4.16 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 21.90 59.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 29/11/05 30/11/04 21/11/03 29/11/02 27/11/01 27/11/00 -
Price 1.50 3.35 5.50 33.00 12.12 18.75 22.75 -
P/RPS 3.74 3.13 1.74 5.49 0.93 1.55 2.18 9.40%
P/EPS -2.64 -0.91 -46.09 63.64 15.78 23.85 69.02 -
EY -37.90 -109.97 -2.17 1.57 6.34 4.19 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 29.50 59.12 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