[BHIC] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -170.03%
YoY- -503.88%
Quarter Report
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 15,472 170,963 139,591 99,368 51,543 531,802 404,964 -88.67%
PBT -13,429 -619,464 -539,266 -102,963 -37,519 -532,057 -25,509 -34.82%
Tax -261 -235 -1,591 -1,101 4,359 106,315 10,237 -
NP -13,690 -619,699 -540,857 -104,064 -33,160 -425,742 -15,272 -7.03%
-
NP to SH -13,910 -533,490 -480,973 -89,541 -33,160 -425,742 -15,272 -6.04%
-
Tax Rate - - - - - - - -
Total Cost 29,162 790,662 680,448 203,432 84,703 957,544 420,236 -83.14%
-
Net Worth -470,050 -423,027 -1,190,725 -805,938 -751,974 193,732 -175,755 92.79%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth -470,050 -423,027 -1,190,725 -805,938 -751,974 193,732 -175,755 92.79%
NOSH 174,092 174,085 174,082 174,068 174,068 171,444 170,636 1.34%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -88.48% -362.48% -387.46% -104.73% -64.33% -80.06% -3.77% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -219.76% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.89 98.21 80.19 57.09 29.61 310.19 237.33 -88.82%
EPS -7.99 -306.46 -276.29 -51.44 -19.05 -248.32 -8.95 -7.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.70 -2.43 -6.84 -4.63 -4.32 1.13 -1.03 90.22%
Adjusted Per Share Value based on latest NOSH - 174,069
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.74 30.30 24.74 17.61 9.13 94.24 71.77 -88.68%
EPS -2.47 -94.54 -85.24 -15.87 -5.88 -75.45 -2.71 -6.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.833 -0.7497 -2.1102 -1.4283 -1.3326 0.3433 -0.3115 92.77%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.98 2.20 4.88 4.62 6.65 4.53 8.00 -
P/RPS 22.28 2.24 6.09 8.09 22.46 1.46 3.37 252.66%
P/EPS -24.78 -0.72 -1.77 -8.98 -34.91 -1.82 -89.39 -57.51%
EY -4.04 -139.30 -56.62 -11.13 -2.86 -54.82 -1.12 135.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 4.01 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 28/02/06 29/11/05 30/08/05 19/05/05 28/02/05 30/11/04 -
Price 1.98 2.17 3.35 4.75 4.10 3.62 5.50 -
P/RPS 22.28 2.21 4.18 8.32 13.85 1.17 2.32 352.42%
P/EPS -24.78 -0.71 -1.21 -9.23 -21.52 -1.46 -61.45 -45.44%
EY -4.04 -141.22 -82.47 -10.83 -4.65 -68.60 -1.63 83.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 3.20 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