[BHIC] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1990.8%
YoY- -563.78%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 186,121 198,736 206,172 531,802 539,952 678,020 780,964 -61.52%
PBT -719,021 -205,926 -150,076 -532,057 -34,012 38,338 72,628 -
Tax -2,121 -2,202 17,436 106,315 13,649 6,002 -17,928 -75.86%
NP -721,142 -208,128 -132,640 -425,742 -20,362 44,340 54,700 -
-
NP to SH -641,297 -179,082 -132,640 -425,742 -20,362 44,340 54,700 -
-
Tax Rate - - - - - -15.66% 24.68% -
Total Cost 907,263 406,864 338,812 957,544 560,314 633,680 726,264 15.97%
-
Net Worth -1,190,725 -805,938 -751,974 193,732 -175,755 -133,391 -139,040 318.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -1,190,725 -805,938 -751,974 193,732 -175,755 -133,391 -139,040 318.03%
NOSH 174,082 174,068 174,068 171,444 170,636 168,849 163,576 4.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -387.46% -104.73% -64.33% -80.06% -3.77% 6.54% 7.00% -
ROE 0.00% 0.00% 0.00% -219.76% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 106.92 114.17 118.44 310.19 316.43 401.55 477.43 -63.08%
EPS -368.39 -102.88 -76.20 -248.32 -11.93 26.26 33.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.84 -4.63 -4.32 1.13 -1.03 -0.79 -0.85 301.05%
Adjusted Per Share Value based on latest NOSH - 171,446
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.98 35.22 36.54 94.24 95.69 120.16 138.40 -61.53%
EPS -113.65 -31.74 -23.51 -75.45 -3.61 7.86 9.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.1102 -1.4283 -1.3326 0.3433 -0.3115 -0.2364 -0.2464 318.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.88 4.62 6.65 4.53 8.00 24.30 28.25 -
P/RPS 4.56 4.05 5.61 1.46 2.53 6.05 5.92 -15.95%
P/EPS -1.32 -4.49 -8.73 -1.82 -67.04 92.54 84.48 -
EY -75.49 -22.27 -11.46 -54.82 -1.49 1.08 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 4.01 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 19/05/05 28/02/05 30/11/04 27/08/04 31/05/04 -
Price 3.35 4.75 4.10 3.62 5.50 9.65 25.00 -
P/RPS 3.13 4.16 3.46 1.17 1.74 2.40 5.24 -29.05%
P/EPS -0.91 -4.62 -5.38 -1.46 -46.09 36.75 74.76 -
EY -109.97 -21.66 -18.59 -68.60 -2.17 2.72 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.20 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