[BHIC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 92.21%
YoY- -342.49%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 170,963 139,591 99,368 51,543 531,802 404,964 339,010 -36.56%
PBT -619,464 -539,266 -102,963 -37,519 -532,057 -25,509 19,169 -
Tax -235 -1,591 -1,101 4,359 106,315 10,237 3,001 -
NP -619,699 -540,857 -104,064 -33,160 -425,742 -15,272 22,170 -
-
NP to SH -533,490 -480,973 -89,541 -33,160 -425,742 -15,272 22,170 -
-
Tax Rate - - - - - - -15.66% -
Total Cost 790,662 680,448 203,432 84,703 957,544 420,236 316,840 83.67%
-
Net Worth -423,027 -1,190,725 -805,938 -751,974 193,732 -175,755 -133,391 115.40%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth -423,027 -1,190,725 -805,938 -751,974 193,732 -175,755 -133,391 115.40%
NOSH 174,085 174,082 174,068 174,068 171,444 170,636 168,849 2.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -362.48% -387.46% -104.73% -64.33% -80.06% -3.77% 6.54% -
ROE 0.00% 0.00% 0.00% 0.00% -219.76% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 98.21 80.19 57.09 29.61 310.19 237.33 200.78 -37.83%
EPS -306.46 -276.29 -51.44 -19.05 -248.32 -8.95 13.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.43 -6.84 -4.63 -4.32 1.13 -1.03 -0.79 111.07%
Adjusted Per Share Value based on latest NOSH - 174,068
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.30 24.74 17.61 9.13 94.24 71.77 60.08 -36.56%
EPS -94.54 -85.24 -15.87 -5.88 -75.45 -2.71 3.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7497 -2.1102 -1.4283 -1.3326 0.3433 -0.3115 -0.2364 115.40%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.20 4.88 4.62 6.65 4.53 8.00 24.30 -
P/RPS 2.24 6.09 8.09 22.46 1.46 3.37 12.10 -67.41%
P/EPS -0.72 -1.77 -8.98 -34.91 -1.82 -89.39 185.07 -
EY -139.30 -56.62 -11.13 -2.86 -54.82 -1.12 0.54 -
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 4.01 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 19/05/05 28/02/05 30/11/04 27/08/04 -
Price 2.17 3.35 4.75 4.10 3.62 5.50 9.65 -
P/RPS 2.21 4.18 8.32 13.85 1.17 2.32 4.81 -40.37%
P/EPS -0.71 -1.21 -9.23 -21.52 -1.46 -61.45 73.50 -
EY -141.22 -82.47 -10.83 -4.65 -68.60 -1.63 1.36 -
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 3.20 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