[BHIC] YoY TTM 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- -16.89%
YoY- -29.13%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 82,111 112,198 292,160 827,264 1,107,763 998,008 821,034 -31.85%
PBT -62,437 -541,801 -654,189 55,054 100,793 81,558 129,271 -
Tax -3,327 192 106,755 20,360 5,614 -54,573 -83,329 -41.52%
NP -65,764 -541,609 -547,434 75,414 106,407 26,985 45,942 -
-
NP to SH -66,866 -470,116 -537,453 75,414 106,407 26,985 45,317 -
-
Tax Rate - - - -36.98% -5.57% 66.91% 64.46% -
Total Cost 147,875 653,807 839,594 751,850 1,001,356 971,023 775,092 -24.11%
-
Net Worth -544,911 -482,271 -805,940 -133,420 157,818 0 -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 - - - - 6,333 6,307 6,332 -
Div Payout % - - - - 5.95% 23.38% 13.97% -
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 0 -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 -80.09% -482.73% -187.37% 9.12% 9.61% 2.70% 5.60% -
ROE 0.00% 0.00% 0.00% 0.00% 67.42% 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 47.01 64.44 167.84 489.83 700.03 1,261.37 1,037.39 -40.27%
EPS -38.29 -270.02 -308.76 44.65 67.24 34.11 57.26 -
DPS 0.00 0.00 0.00 0.00 4.00 8.00 8.00 -
NAPS -3.12 -2.77 -4.63 -0.79 0.9973 0.00 -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 14.57 19.91 51.84 146.77 196.54 177.07 145.67 -31.85%
EPS -11.86 -83.41 -95.36 13.38 18.88 4.79 8.04 -
DPS 0.00 0.00 0.00 0.00 1.12 1.12 1.12 -
NAPS -0.9668 -0.8556 -1.4299 -0.2367 0.28 0.00 -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 7.13 3.07 2.75 4.96 3.50 1.20 1.87 24.97%
P/EPS -8.75 -0.73 -1.50 54.42 36.44 44.33 33.85 -
EY -11.43 -136.37 -66.83 1.84 2.74 2.26 2.95 -
DY 0.00 0.00 0.00 0.00 0.16 0.53 0.41 -
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 5.47 3.10 2.83 1.97 3.53 0.82 1.89 19.36%
P/EPS -6.71 -0.74 -1.54 21.61 36.73 30.23 34.27 -
EY -14.90 -135.01 -65.00 4.63 2.72 3.31 2.92 -
DY 0.00 0.00 0.00 0.00 0.16 0.78 0.41 -
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