[BHIC] QoQ Cumulative 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- -26.94%
YoY- 82.34%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 71,453 42,238 14,690 80,476 52,394 40,603 15,472 177.06%
PBT 438,203 2,177 466 -89,914 -73,300 25,300 -13,429 -
Tax -450 -658 -522 -3,343 -457 -51,274 -261 43.73%
NP 437,753 1,519 -56 -93,257 -73,757 -25,974 -13,690 -
-
NP to SH 437,216 1,185 -317 -94,218 -74,225 -26,167 -13,910 -
-
Tax Rate 0.10% 30.23% 112.02% - - 202.66% - -
Total Cost -366,300 40,719 14,746 173,733 126,151 66,577 29,162 -
-
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 360.71% 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 38.32 24.24 8.34 46.23 30.10 23.32 8.89 164.62%
EPS 234.46 0.68 -0.18 -54.12 -42.64 -15.03 -7.99 -
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 12.66 7.49 2.60 14.26 9.29 7.20 2.74 177.15%
EPS 77.48 0.21 -0.06 -16.70 -13.15 -4.64 -2.47 -
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 9.55 13.82 26.97 2.81 4.58 8.49 22.28 -43.12%
P/EPS 1.56 492.65 -1,250.00 -2.40 -3.24 -13.17 -24.78 -
EY 64.06 0.20 -0.08 -41.64 -30.90 -7.59 -4.04 -
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 16.18 10.60 29.61 5.84 4.98 8.58 22.28 -19.19%
P/EPS 2.64 377.94 -1,372.22 -4.99 -3.52 -13.31 -24.78 -
EY 37.82 0.26 -0.07 -20.05 -28.43 -7.52 -4.04 -
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