[BHIC] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 31.54%
YoY- -30.23%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 28,082 31,372 126,838 335,438 266,471 269,672 137,770 -23.27%
PBT -16,614 -80,198 -506,548 26,396 8,254 10,744 17,419 -
Tax -2,886 1,356 96,078 3,852 35,099 -13,986 -17,419 -25.87%
NP -19,500 -78,842 -410,470 30,248 43,353 -3,242 0 -
-
NP to SH -19,993 -52,517 -410,470 30,248 43,353 -3,242 -625 78.12%
-
Tax Rate - - - -14.59% -425.24% 130.17% 100.00% -
Total Cost 47,582 110,214 537,308 305,190 223,118 272,914 137,770 -16.23%
-
Net Worth -490,810 -423,077 193,734 -244,916 -197,138 -25,389 -30,238 59.08%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 6,333 6,307 6,332 -
Div Payout % - - - - 14.61% 0.00% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth -490,810 -423,077 193,734 -244,916 -197,138 -25,389 -30,238 59.08%
NOSH 174,046 174,106 171,446 158,010 79,172 78,848 79,157 14.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -69.44% -251.31% -323.62% 9.02% 16.27% -1.20% 0.00% -
ROE 0.00% 0.00% -211.87% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 16.13 18.02 73.98 212.29 336.57 342.01 174.05 -32.71%
EPS -11.48 -30.17 -239.42 19.11 27.40 -4.10 -0.79 56.18%
DPS 0.00 0.00 0.00 0.00 8.00 8.00 8.00 -
NAPS -2.82 -2.43 1.13 -1.55 -2.49 -0.322 -0.382 39.51%
Adjusted Per Share Value based on latest NOSH - 158,010
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.98 5.56 22.48 59.45 47.22 47.79 24.42 -23.26%
EPS -3.54 -9.31 -72.74 5.36 7.68 -0.57 -0.11 78.30%
DPS 0.00 0.00 0.00 0.00 1.12 1.12 1.12 -
NAPS -0.8698 -0.7498 0.3433 -0.434 -0.3494 -0.045 -0.0536 59.08%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.30 2.20 4.53 31.50 12.50 17.12 21.38 -
P/RPS 8.06 12.21 6.12 14.84 3.71 5.01 12.28 -6.77%
P/EPS -11.32 -7.29 -1.89 164.55 22.83 -416.38 -2,707.82 -59.84%
EY -8.84 -13.71 -52.85 0.61 4.38 -0.24 -0.04 145.78%
DY 0.00 0.00 0.00 0.00 0.64 0.47 0.37 -
P/NAPS 0.00 0.00 4.01 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 28/02/06 28/02/05 27/02/04 27/02/03 28/02/02 26/02/01 -
Price 2.70 2.17 3.62 30.00 13.75 16.25 20.38 -
P/RPS 16.73 12.04 4.89 14.13 4.09 4.75 11.71 6.12%
P/EPS -23.50 -7.19 -1.51 156.72 25.11 -395.22 -2,581.17 -54.28%
EY -4.25 -13.90 -66.14 0.64 3.98 -0.25 -0.04 117.55%
DY 0.00 0.00 0.00 0.00 0.58 0.49 0.39 -
P/NAPS 0.00 0.00 3.20 0.00 0.00 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