[BHIC] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 86.58%
YoY- 87.21%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 11,791 25,131 15,472 31,372 40,223 47,825 51,543 -62.56%
PBT -48,000 -11,871 -13,429 -80,198 -436,303 -65,444 -37,519 17.83%
Tax 217 -413 -261 1,356 -490 -918 4,359 -86.44%
NP -47,783 -12,284 -13,690 -78,842 -436,793 -66,362 -33,160 27.54%
-
NP to SH -48,058 -12,257 -13,910 -52,517 -391,432 -56,381 -33,160 28.03%
-
Tax Rate - - - - - - - -
Total Cost 59,574 37,415 29,162 110,214 477,016 114,187 84,703 -20.89%
-
Net Worth -534,364 -482,271 -470,050 -423,077 -1,190,747 -805,940 -751,974 -20.35%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth -534,364 -482,271 -470,050 -423,077 -1,190,747 -805,940 -751,974 -20.35%
NOSH 174,060 174,105 174,092 174,106 174,085 174,069 174,068 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -405.25% -48.88% -88.48% -251.31% -1,085.93% -138.76% -64.33% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.77 14.43 8.89 18.02 23.11 27.47 29.61 -62.57%
EPS -27.61 -7.04 -7.99 -30.17 -224.85 -32.39 -19.05 28.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.07 -2.77 -2.70 -2.43 -6.84 -4.63 -4.32 -20.34%
Adjusted Per Share Value based on latest NOSH - 174,106
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.09 4.45 2.74 5.56 7.13 8.48 9.13 -62.54%
EPS -8.52 -2.17 -2.47 -9.31 -69.37 -9.99 -5.88 28.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.947 -0.8547 -0.833 -0.7498 -2.1102 -1.4283 -1.3326 -20.34%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.38 1.98 1.98 2.20 4.88 4.62 6.65 -
P/RPS 20.37 13.72 22.28 12.21 21.12 16.82 22.46 -6.29%
P/EPS -5.00 -28.13 -24.78 -7.29 -2.17 -14.26 -34.91 -72.59%
EY -20.01 -3.56 -4.04 -13.71 -46.08 -7.01 -2.86 265.37%
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
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 14/08/06 26/05/06 28/02/06 29/11/05 30/08/05 19/05/05 -
Price 1.50 2.00 1.98 2.17 3.35 4.75 4.10 -
P/RPS 22.14 13.86 22.28 12.04 14.50 17.29 13.85 36.67%
P/EPS -5.43 -28.41 -24.78 -7.19 -1.49 -14.67 -21.52 -60.03%
EY -18.41 -3.52 -4.04 -13.90 -67.12 -6.82 -4.65 150.05%
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