[BHIC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -183.66%
YoY- 84.57%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 42,238 14,690 80,476 52,394 40,603 15,472 170,963 -60.72%
PBT 2,177 466 -89,914 -73,300 25,300 -13,429 -619,464 -
Tax -658 -522 -3,343 -457 -51,274 -261 -235 99.03%
NP 1,519 -56 -93,257 -73,757 -25,974 -13,690 -619,699 -
-
NP to SH 1,185 -317 -94,218 -74,225 -26,167 -13,910 -533,490 -
-
Tax Rate 30.23% 112.02% - - 202.66% - - -
Total Cost 40,719 14,746 173,733 126,151 66,577 29,162 790,662 -86.23%
-
Net Worth -543,705 -551,227 -490,871 -534,406 -482,252 -470,050 -423,027 18.26%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth -543,705 -551,227 -490,871 -534,406 -482,252 -470,050 -423,027 18.26%
NOSH 174,264 176,111 174,067 174,073 174,098 174,092 174,085 0.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.60% -0.38% -115.88% -140.77% -63.97% -88.48% -362.48% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.24 8.34 46.23 30.10 23.32 8.89 98.21 -60.75%
EPS 0.68 -0.18 -54.12 -42.64 -15.03 -7.99 -306.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.12 -3.13 -2.82 -3.07 -2.77 -2.70 -2.43 18.18%
Adjusted Per Share Value based on latest NOSH - 174,060
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.49 2.60 14.26 9.29 7.20 2.74 30.30 -60.71%
EPS 0.21 -0.06 -16.70 -13.15 -4.64 -2.47 -94.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9635 -0.9769 -0.8699 -0.9471 -0.8546 -0.833 -0.7497 18.26%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.35 2.25 1.30 1.38 1.98 1.98 2.20 -
P/RPS 13.82 26.97 2.81 4.58 8.49 22.28 2.24 237.51%
P/EPS 492.65 -1,250.00 -2.40 -3.24 -13.17 -24.78 -0.72 -
EY 0.20 -0.08 -41.64 -30.90 -7.59 -4.04 -139.30 -
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 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 30/05/07 26/02/07 22/11/06 14/08/06 26/05/06 28/02/06 -
Price 2.57 2.47 2.70 1.50 2.00 1.98 2.17 -
P/RPS 10.60 29.61 5.84 4.98 8.58 22.28 2.21 185.22%
P/EPS 377.94 -1,372.22 -4.99 -3.52 -13.31 -24.78 -0.71 -
EY 0.26 -0.07 -20.05 -28.43 -7.52 -4.04 -141.22 -
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 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