[BHIC] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -437.15%
YoY- -3049.38%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 40,603 15,472 170,963 139,591 99,368 51,543 531,802 -82.08%
PBT 25,300 -13,429 -619,464 -539,266 -102,963 -37,519 -532,057 -
Tax -51,274 -261 -235 -1,591 -1,101 4,359 106,315 -
NP -25,974 -13,690 -619,699 -540,857 -104,064 -33,160 -425,742 -84.58%
-
NP to SH -26,167 -13,910 -533,490 -480,973 -89,541 -33,160 -425,742 -84.50%
-
Tax Rate 202.66% - - - - - - -
Total Cost 66,577 29,162 790,662 680,448 203,432 84,703 957,544 -83.17%
-
Net Worth -482,252 -470,050 -423,027 -1,190,725 -805,938 -751,974 193,732 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth -482,252 -470,050 -423,027 -1,190,725 -805,938 -751,974 193,732 -
NOSH 174,098 174,092 174,085 174,082 174,068 174,068 171,444 1.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -63.97% -88.48% -362.48% -387.46% -104.73% -64.33% -80.06% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -219.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.32 8.89 98.21 80.19 57.09 29.61 310.19 -82.27%
EPS -15.03 -7.99 -306.46 -276.29 -51.44 -19.05 -248.32 -84.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.77 -2.70 -2.43 -6.84 -4.63 -4.32 1.13 -
Adjusted Per Share Value based on latest NOSH - 174,085
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.20 2.74 30.30 24.74 17.61 9.13 94.24 -82.07%
EPS -4.64 -2.47 -94.54 -85.24 -15.87 -5.88 -75.45 -84.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8546 -0.833 -0.7497 -2.1102 -1.4283 -1.3326 0.3433 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.98 1.98 2.20 4.88 4.62 6.65 4.53 -
P/RPS 8.49 22.28 2.24 6.09 8.09 22.46 1.46 224.41%
P/EPS -13.17 -24.78 -0.72 -1.77 -8.98 -34.91 -1.82 275.47%
EY -7.59 -4.04 -139.30 -56.62 -11.13 -2.86 -54.82 -73.33%
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 0.00 4.01 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/08/06 26/05/06 28/02/06 29/11/05 30/08/05 19/05/05 28/02/05 -
Price 2.00 1.98 2.17 3.35 4.75 4.10 3.62 -
P/RPS 8.58 22.28 2.21 4.18 8.32 13.85 1.17 278.83%
P/EPS -13.31 -24.78 -0.71 -1.21 -9.23 -21.52 -1.46 338.16%
EY -7.52 -4.04 -141.22 -82.47 -10.83 -4.65 -68.60 -77.18%
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 0.00 3.20 -

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