[BHIC] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -135.5%
YoY- -418.72%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 280,183 243,257 250,659 269,672 234,420 256,476 225,309 15.62%
PBT 37,714 13,886 27,835 10,744 29,093 30,941 60,311 -26.85%
Tax -13,215 -2,722 -17,905 -13,986 -19,960 -18,452 -35,273 -47.99%
NP 24,499 11,164 9,930 -3,242 9,133 12,489 25,038 -1.43%
-
NP to SH 24,499 11,164 9,930 -3,242 9,133 12,489 25,038 -1.43%
-
Tax Rate 35.04% 19.60% 64.33% 130.17% 68.61% 59.64% 58.49% -
Total Cost 255,684 232,093 240,729 272,914 225,287 243,987 200,271 17.66%
-
Net Worth 16,221 -7,120 -14,978 -25,389 -24,217 -33,794 -9,029 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 6,307 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 16,221 -7,120 -14,978 -25,389 -24,217 -33,794 -9,029 -
NOSH 79,131 79,121 79,123 78,848 79,142 79,144 79,134 -0.00%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.74% 4.59% 3.96% -1.20% 3.90% 4.87% 11.11% -
ROE 151.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 354.07 307.45 316.79 342.01 296.20 324.06 284.72 15.62%
EPS 30.96 14.11 12.55 -4.10 11.54 15.78 31.64 -1.43%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 0.205 -0.09 -0.1893 -0.322 -0.306 -0.427 -0.1141 -
Adjusted Per Share Value based on latest NOSH - 78,848
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 49.65 43.11 44.42 47.79 41.54 45.45 39.93 15.61%
EPS 4.34 1.98 1.76 -0.57 1.62 2.21 4.44 -1.50%
DPS 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
NAPS 0.0287 -0.0126 -0.0265 -0.045 -0.0429 -0.0599 -0.016 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 12.25 15.12 16.25 17.12 18.88 19.38 20.50 -
P/RPS 3.46 4.92 5.13 5.01 6.37 5.98 7.20 -38.62%
P/EPS 39.57 107.16 129.48 -416.38 163.60 122.81 64.79 -27.99%
EY 2.53 0.93 0.77 -0.24 0.61 0.81 1.54 39.18%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 59.76 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 23/08/02 23/05/02 28/02/02 27/11/01 24/08/01 25/05/01 -
Price 12.12 10.31 16.00 16.25 18.75 19.62 19.62 -
P/RPS 3.42 3.35 5.05 4.75 6.33 6.05 6.89 -37.28%
P/EPS 39.15 73.07 127.49 -395.22 162.48 124.33 62.01 -26.38%
EY 2.55 1.37 0.78 -0.25 0.62 0.80 1.61 35.83%
DY 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
P/NAPS 59.12 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