[BHIC] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 92.21%
YoY- -342.49%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 100,981 14,690 15,472 51,543 195,241 253,407 250,659 -14.04%
PBT 31,773 466 -13,429 -37,519 18,157 24,632 27,835 2.22%
Tax -331 -522 -261 4,359 -4,482 -9,893 -17,905 -48.54%
NP 31,442 -56 -13,690 -33,160 13,675 14,739 9,930 21.15%
-
NP to SH 31,142 -317 -13,910 -33,160 13,675 14,739 9,930 20.96%
-
Tax Rate 1.04% 112.02% - - 24.68% 40.16% 64.33% -
Total Cost 69,539 14,746 29,162 84,703 181,566 238,668 240,729 -18.67%
-
Net Worth 241,083 -551,227 -470,050 -751,974 -139,040 76,899 -14,978 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 241,083 -551,227 -470,050 -751,974 -139,040 76,899 -14,978 -
NOSH 248,539 176,111 174,092 174,068 163,576 79,114 79,123 20.99%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 31.14% -0.38% -88.48% -64.33% 7.00% 5.82% 3.96% -
ROE 12.92% 0.00% 0.00% 0.00% 0.00% 19.17% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 40.63 8.34 8.89 29.61 119.36 320.30 316.79 -28.96%
EPS 12.53 -0.18 -7.99 -19.05 8.36 18.63 12.55 -0.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 -3.13 -2.70 -4.32 -0.85 0.972 -0.1893 -
Adjusted Per Share Value based on latest NOSH - 174,068
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 17.92 2.61 2.75 9.14 34.64 44.96 44.47 -14.04%
EPS 5.53 -0.06 -2.47 -5.88 2.43 2.62 1.76 21.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4277 -0.978 -0.834 -1.3342 -0.2467 0.1364 -0.0266 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.92 2.25 1.98 6.65 28.25 27.50 16.25 -
P/RPS 12.11 26.97 22.28 22.46 23.67 8.59 5.13 15.37%
P/EPS 39.27 -1,250.00 -24.78 -34.91 337.92 147.61 129.48 -18.01%
EY 2.55 -0.08 -4.04 -2.86 0.30 0.68 0.77 22.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 0.00 0.00 0.00 0.00 28.29 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 05/05/08 30/05/07 26/05/06 19/05/05 31/05/04 30/05/03 23/05/02 -
Price 4.80 2.47 1.98 4.10 25.00 26.50 16.00 -
P/RPS 11.81 29.61 22.28 13.85 20.95 8.27 5.05 15.19%
P/EPS 38.31 -1,372.22 -24.78 -21.52 299.04 142.24 127.49 -18.14%
EY 2.61 -0.07 -4.04 -4.65 0.33 0.70 0.78 22.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.95 0.00 0.00 0.00 0.00 27.26 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