[BHIC] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.8%
YoY- 82.34%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 95,270 84,476 58,760 80,476 69,858 81,206 61,888 33.28%
PBT 584,270 4,354 1,864 -89,914 -97,733 50,600 -53,716 -
Tax -600 -1,316 -2,088 -3,343 -609 -102,548 -1,044 -30.85%
NP 583,670 3,038 -224 -93,257 -98,342 -51,948 -54,760 -
-
NP to SH 582,954 2,370 -1,268 -94,218 -98,966 -52,334 -55,640 -
-
Tax Rate 0.10% 30.23% 112.02% - - 202.66% - -
Total Cost -488,400 81,438 58,984 173,733 168,201 133,154 116,648 -
-
Net Worth 121,210 -543,705 -551,227 -490,871 -534,406 -482,252 -470,050 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 121,210 -543,705 -551,227 -490,871 -534,406 -482,252 -470,050 -
NOSH 186,477 174,264 176,111 174,067 174,073 174,098 174,092 4.68%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 612.64% 3.60% -0.38% -115.88% -140.77% -63.97% -88.48% -
ROE 480.94% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.09 48.48 33.37 46.23 40.13 46.64 35.55 27.32%
EPS 312.61 1.36 -0.72 -54.12 -56.85 -30.06 -31.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 -3.12 -3.13 -2.82 -3.07 -2.77 -2.70 -
Adjusted Per Share Value based on latest NOSH - 174,046
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.88 14.97 10.41 14.26 12.38 14.39 10.97 33.24%
EPS 103.31 0.42 -0.22 -16.70 -17.54 -9.27 -9.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2148 -0.9635 -0.9769 -0.8699 -0.9471 -0.8546 -0.833 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.66 3.35 2.25 1.30 1.38 1.98 1.98 -
P/RPS 7.16 6.91 6.74 2.81 3.44 4.24 5.57 18.20%
P/EPS 1.17 246.32 -312.50 -2.40 -2.43 -6.59 -6.20 -
EY 85.41 0.41 -0.32 -41.64 -41.20 -15.18 -16.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.63 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/10/07 20/08/07 30/05/07 26/02/07 22/11/06 14/08/06 26/05/06 -
Price 6.20 2.57 2.47 2.70 1.50 2.00 1.98 -
P/RPS 12.14 5.30 7.40 5.84 3.74 4.29 5.57 68.02%
P/EPS 1.98 188.97 -343.06 -4.99 -2.64 -6.65 -6.20 -
EY 50.42 0.53 -0.29 -20.05 -37.90 -15.03 -16.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.54 0.00 0.00 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