[BHIC] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -37.88%
YoY- -64.33%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 27,548 25,131 47,825 143,769 307,702 243,257 256,476 -31.04%
PBT 1,711 -11,871 -65,444 1,012 30,193 13,886 30,941 -38.26%
Tax -136 -413 -918 7,483 -6,377 -2,722 -18,452 -55.86%
NP 1,575 -12,284 -66,362 8,495 23,816 11,164 12,489 -29.17%
-
NP to SH 1,502 -12,257 -56,381 8,495 23,816 11,164 12,489 -29.73%
-
Tax Rate 7.95% - - -739.43% 21.12% 19.60% 59.64% -
Total Cost 25,973 37,415 114,187 135,274 283,886 232,093 243,987 -31.14%
-
Net Worth -544,911 -482,271 -805,940 -133,420 157,818 -7,120 -33,794 58.91%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth -544,911 -482,271 -805,940 -133,420 157,818 -7,120 -33,794 58.91%
NOSH 174,651 174,105 174,069 168,886 158,245 79,121 79,144 14.09%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.72% -48.88% -138.76% 5.91% 7.74% 4.59% 4.87% -
ROE 0.00% 0.00% 0.00% 0.00% 15.09% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 15.77 14.43 27.47 85.13 194.45 307.45 324.06 -39.56%
EPS 0.86 -7.04 -32.39 5.03 15.05 14.11 15.78 -38.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.12 -2.77 -4.63 -0.79 0.9973 -0.09 -0.427 39.27%
Adjusted Per Share Value based on latest NOSH - 168,886
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.89 4.46 8.49 25.51 54.59 43.16 45.50 -31.03%
EPS 0.27 -2.17 -10.00 1.51 4.23 1.98 2.22 -29.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9668 -0.8556 -1.4299 -0.2367 0.28 -0.0126 -0.06 58.89%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.35 1.98 4.62 24.30 24.50 15.12 19.38 -
P/RPS 21.24 13.72 16.82 28.55 12.60 4.92 5.98 23.50%
P/EPS 389.53 -28.13 -14.26 483.10 162.79 107.16 122.81 21.20%
EY 0.26 -3.56 -7.01 0.21 0.61 0.93 0.81 -17.24%
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 24.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 14/08/06 30/08/05 27/08/04 28/08/03 23/08/02 24/08/01 -
Price 2.57 2.00 4.75 9.65 24.70 10.31 19.62 -
P/RPS 16.29 13.86 17.29 11.34 12.70 3.35 6.05 17.94%
P/EPS 298.84 -28.41 -14.67 191.85 164.12 73.07 124.33 15.73%
EY 0.33 -3.52 -6.82 0.52 0.61 1.37 0.80 -13.71%
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 24.77 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