[BHIC] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -145.92%
YoY- -124.81%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 95,270 69,858 186,121 539,952 951,900 1,032,132 954,940 -31.88%
PBT 584,270 -97,733 -719,021 -34,012 85,752 105,913 160,460 24.02%
Tax -600 -609 -2,121 13,649 -3,684 -45,122 -98,246 -57.22%
NP 583,670 -98,342 -721,142 -20,362 82,068 60,790 62,213 45.20%
-
NP to SH 582,954 -98,966 -641,297 -20,362 82,068 60,790 62,213 45.17%
-
Tax Rate 0.10% - - - 4.30% 42.60% 61.23% -
Total Cost -488,400 168,201 907,263 560,314 869,832 971,341 892,726 -
-
Net Worth 121,210 -534,406 -1,190,725 -175,755 177,056 16,221 -24,212 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 121,210 -534,406 -1,190,725 -175,755 177,056 16,221 -24,212 -
NOSH 186,477 174,073 174,082 170,636 158,269 79,127 79,124 15.35%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 612.64% -140.77% -387.46% -3.77% 8.62% 5.89% 6.51% -
ROE 480.94% 0.00% 0.00% 0.00% 46.35% 374.76% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 51.09 40.13 106.92 316.43 601.44 1,304.40 1,206.88 -40.95%
EPS 312.61 -56.85 -368.39 -11.93 51.85 76.83 78.63 25.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 -3.07 -6.84 -1.03 1.1187 0.205 -0.306 -
Adjusted Per Share Value based on latest NOSH - 170,578
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 16.90 12.39 33.02 95.80 168.89 183.12 169.43 -31.88%
EPS 103.43 -17.56 -113.78 -3.61 14.56 10.79 11.04 45.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2151 -0.9481 -2.1126 -0.3118 0.3141 0.0288 -0.043 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.66 1.38 4.88 8.00 24.50 12.25 18.88 -
P/RPS 7.16 3.44 4.56 2.53 4.07 0.94 1.56 28.89%
P/EPS 1.17 -2.43 -1.32 -67.04 47.25 15.94 24.01 -39.54%
EY 85.41 -41.20 -75.49 -1.49 2.12 6.27 4.16 65.43%
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 21.90 59.76 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/10/07 22/11/06 29/11/05 30/11/04 21/11/03 29/11/02 27/11/01 -
Price 6.20 1.50 3.35 5.50 33.00 12.12 18.75 -
P/RPS 12.14 3.74 3.13 1.74 5.49 0.93 1.55 40.90%
P/EPS 1.98 -2.64 -0.91 -46.09 63.64 15.78 23.85 -33.93%
EY 50.42 -37.90 -109.97 -2.17 1.57 6.34 4.19 51.35%
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 29.50 59.12 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