[BHIC] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
07-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -18.25%
YoY- -1328.13%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 64,405 214,110 185,394 142,217 56,475 156,667 150,015 -43.06%
PBT 5,224 -60,724 -17,917 -16,430 -13,672 -14,389 -5,264 -
Tax -220 1,277 -4,339 -928 -457 11,873 6,464 -
NP 5,004 -59,447 -22,256 -17,358 -14,129 -2,516 1,200 158.84%
-
NP to SH 5,108 -72,836 -27,110 -17,157 -14,509 3,747 -2,434 -
-
Tax Rate 4.21% - - - - - - -
Total Cost 59,401 273,557 207,650 159,575 70,604 159,183 148,815 -45.75%
-
Net Worth 285,726 280,711 352,852 379,887 397,506 427,347 422,224 -22.90%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 14,905 - - - 16,149 - -
Div Payout % - 0.00% - - - 431.01% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 285,726 280,711 352,852 379,887 397,506 427,347 422,224 -22.90%
NOSH 248,458 248,458 248,458 248,458 248,441 248,458 248,367 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.77% -27.76% -12.00% -12.21% -25.02% -1.61% 0.80% -
ROE 1.79% -25.95% -7.68% -4.52% -3.65% 0.88% -0.58% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 25.92 86.19 74.61 57.28 22.73 63.06 60.40 -43.07%
EPS 2.06 -29.32 -10.91 -6.91 -5.84 1.51 -0.98 -
DPS 0.00 6.00 0.00 0.00 0.00 6.50 0.00 -
NAPS 1.15 1.13 1.42 1.53 1.60 1.72 1.70 -22.92%
Adjusted Per Share Value based on latest NOSH - 248,458
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.41 37.94 32.85 25.20 10.01 27.76 26.59 -43.07%
EPS 0.91 -12.91 -4.80 -3.04 -2.57 0.66 -0.43 -
DPS 0.00 2.64 0.00 0.00 0.00 2.86 0.00 -
NAPS 0.5064 0.4975 0.6253 0.6732 0.7045 0.7573 0.7483 -22.90%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.05 2.43 2.00 2.93 3.48 3.43 2.45 -
P/RPS 7.91 5.74 12.92 12.62 15.31 5.44 4.06 55.92%
P/EPS 99.71 -7.51 -18.33 -42.40 -59.59 227.44 -250.00 -
EY 1.00 -13.31 -5.46 -2.36 -1.68 0.44 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
P/NAPS 1.78 2.15 1.41 1.92 2.18 1.99 1.44 15.16%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 14/05/13 21/02/13 20/11/12 07/08/12 15/05/12 23/02/12 15/11/11 -
Price 2.62 1.96 2.52 2.67 2.84 3.68 2.84 -
P/RPS 10.11 4.63 16.28 11.50 12.49 5.84 4.70 66.55%
P/EPS 127.44 -6.06 -23.10 -38.64 -48.63 244.02 -289.80 -
EY 0.78 -16.50 -4.33 -2.59 -2.06 0.41 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 2.28 1.73 1.77 1.75 1.78 2.14 1.67 23.04%

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