[BHIC] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -292.09%
YoY- 87.72%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 144,206 114,536 29,215 11,791 40,223 65,954 152,816 -0.96%
PBT 28,031 38,527 436,026 -48,000 -436,303 -44,678 9,489 19.76%
Tax -3,127 -3,023 208 217 -490 7,236 13,507 -
NP 24,904 35,504 436,234 -47,783 -436,793 -37,442 22,996 1.33%
-
NP to SH 24,750 34,560 436,031 -48,058 -391,432 -37,442 22,996 1.23%
-
Tax Rate 11.16% 7.85% -0.05% - - - -142.34% -
Total Cost 119,302 79,032 -407,019 59,574 477,016 103,396 129,820 -1.39%
-
Net Worth 365,286 305,598 121,212 -534,364 -1,190,747 -175,695 177,051 12.81%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 365,286 305,598 121,212 -534,364 -1,190,747 -175,695 177,051 12.81%
NOSH 248,493 248,454 186,481 174,060 174,085 170,578 158,265 7.80%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 17.27% 31.00% 1,493.19% -405.25% -1,085.93% -56.77% 15.05% -
ROE 6.78% 11.31% 359.72% 0.00% 0.00% 0.00% 12.99% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 58.03 46.10 15.67 6.77 23.11 38.66 96.56 -8.12%
EPS 9.96 13.91 233.82 -27.61 -224.85 -21.95 14.53 -6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.23 0.65 -3.07 -6.84 -1.03 1.1187 4.65%
Adjusted Per Share Value based on latest NOSH - 174,060
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.59 20.32 5.18 2.09 7.14 11.70 27.11 -0.95%
EPS 4.39 6.13 77.36 -8.53 -69.45 -6.64 4.08 1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6481 0.5422 0.2151 -0.9481 -2.1126 -0.3117 0.3141 12.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 5.05 3.78 3.66 1.38 4.88 8.00 24.50 -
P/RPS 8.70 8.20 23.36 20.37 21.12 20.69 25.37 -16.32%
P/EPS 50.70 27.17 1.57 -5.00 -2.17 -36.45 168.62 -18.13%
EY 1.97 3.68 63.89 -20.01 -46.08 -2.74 0.59 22.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.07 5.63 0.00 0.00 0.00 21.90 -26.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 12/11/09 11/11/08 30/10/07 22/11/06 29/11/05 30/11/04 21/11/03 -
Price 4.75 2.97 6.20 1.50 3.35 5.50 33.00 -
P/RPS 8.19 6.44 39.58 22.14 14.50 14.22 34.18 -21.17%
P/EPS 47.69 21.35 2.65 -5.43 -1.49 -25.06 227.12 -22.88%
EY 2.10 4.68 37.71 -18.41 -67.12 -3.99 0.44 29.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.41 9.54 0.00 0.00 0.00 29.50 -30.81%

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