[BHIC] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -40.41%
YoY- -7.22%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 58,760 61,888 206,172 780,964 1,013,628 1,002,636 901,236 -36.54%
PBT 1,864 -53,716 -150,076 72,628 98,528 111,340 241,244 -55.52%
Tax -2,088 -1,044 17,436 -17,928 -39,572 -71,620 -141,092 -50.43%
NP -224 -54,760 -132,640 54,700 58,956 39,720 100,152 -
-
NP to SH -1,268 -55,640 -132,640 54,700 58,956 39,720 100,152 -
-
Tax Rate 112.02% - - 24.68% 40.16% 64.33% 58.49% -
Total Cost 58,984 116,648 338,812 726,264 954,672 962,916 801,084 -35.24%
-
Net Worth -551,227 -470,050 -751,974 -139,040 76,899 -14,978 -9,029 98.37%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth -551,227 -470,050 -751,974 -139,040 76,899 -14,978 -9,029 98.37%
NOSH 176,111 174,092 174,068 163,576 79,114 79,123 79,134 14.25%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -0.38% -88.48% -64.33% 7.00% 5.82% 3.96% 11.11% -
ROE 0.00% 0.00% 0.00% 0.00% 76.67% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 33.37 35.55 118.44 477.43 1,281.22 1,267.18 1,138.87 -44.46%
EPS -0.72 -31.96 -76.20 33.44 74.52 50.20 126.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.13 -2.70 -4.32 -0.85 0.972 -0.1893 -0.1141 73.62%
Adjusted Per Share Value based on latest NOSH - 163,576
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.43 10.98 36.58 138.56 179.84 177.89 159.90 -36.54%
EPS -0.22 -9.87 -23.53 9.70 10.46 7.05 17.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.978 -0.834 -1.3342 -0.2467 0.1364 -0.0266 -0.016 98.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.25 1.98 6.65 28.25 27.50 16.25 20.50 -
P/RPS 6.74 5.57 5.61 5.92 2.15 1.28 1.80 24.60%
P/EPS -312.50 -6.20 -8.73 84.48 36.90 32.37 16.20 -
EY -0.32 -16.14 -11.46 1.18 2.71 3.09 6.17 -
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 28.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 26/05/06 19/05/05 31/05/04 30/05/03 23/05/02 25/05/01 -
Price 2.47 1.98 4.10 25.00 26.50 16.00 19.62 -
P/RPS 7.40 5.57 3.46 5.24 2.07 1.26 1.72 27.51%
P/EPS -343.06 -6.20 -5.38 74.76 35.56 31.87 15.50 -
EY -0.29 -16.14 -18.59 1.34 2.81 3.14 6.45 -
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 27.26 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