[BHIC] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -258.1%
YoY- -3049.38%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 435,888 95,270 69,858 186,121 539,952 951,900 1,032,132 -13.37%
PBT 144,800 584,270 -97,733 -719,021 -34,012 85,752 105,913 5.34%
Tax -8,334 -600 -609 -2,121 13,649 -3,684 -45,122 -24.51%
NP 136,465 583,670 -98,342 -721,142 -20,362 82,068 60,790 14.41%
-
NP to SH 133,530 582,954 -98,966 -641,297 -20,362 82,068 60,790 14.00%
-
Tax Rate 5.76% 0.10% - - - 4.30% 42.60% -
Total Cost 299,422 -488,400 168,201 907,263 560,314 869,832 971,341 -17.79%
-
Net Worth 305,586 121,210 -534,406 -1,190,725 -175,755 177,056 16,221 63.04%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 305,586 121,210 -534,406 -1,190,725 -175,755 177,056 16,221 63.04%
NOSH 248,444 186,477 174,073 174,082 170,636 158,269 79,127 20.98%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 31.31% 612.64% -140.77% -387.46% -3.77% 8.62% 5.89% -
ROE 43.70% 480.94% 0.00% 0.00% 0.00% 46.35% 374.76% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 175.45 51.09 40.13 106.92 316.43 601.44 1,304.40 -28.39%
EPS 53.75 312.61 -56.85 -368.39 -11.93 51.85 76.83 -5.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 0.65 -3.07 -6.84 -1.03 1.1187 0.205 34.76%
Adjusted Per Share Value based on latest NOSH - 174,085
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 77.34 16.90 12.39 33.02 95.80 168.89 183.12 -13.36%
EPS 23.69 103.43 -17.56 -113.78 -3.61 14.56 10.79 13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5422 0.2151 -0.9481 -2.1126 -0.3118 0.3141 0.0288 63.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.78 3.66 1.38 4.88 8.00 24.50 12.25 -
P/RPS 2.15 7.16 3.44 4.56 2.53 4.07 0.94 14.77%
P/EPS 7.03 1.17 -2.43 -1.32 -67.04 47.25 15.94 -12.74%
EY 14.22 85.41 -41.20 -75.49 -1.49 2.12 6.27 14.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 5.63 0.00 0.00 0.00 21.90 59.76 -39.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 30/10/07 22/11/06 29/11/05 30/11/04 21/11/03 29/11/02 -
Price 2.97 6.20 1.50 3.35 5.50 33.00 12.12 -
P/RPS 1.69 12.14 3.74 3.13 1.74 5.49 0.93 10.45%
P/EPS 5.53 1.98 -2.64 -0.91 -46.09 63.64 15.78 -16.02%
EY 18.10 50.42 -37.90 -109.97 -2.17 1.57 6.34 19.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 9.54 0.00 0.00 0.00 29.50 59.12 -41.30%

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