[BHIC] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -54.79%
YoY- -7.22%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 126,838 65,954 143,769 195,241 335,438 152,816 307,702 -44.46%
PBT -506,548 -44,678 1,012 18,157 26,396 9,489 30,193 -
Tax 96,078 7,236 7,483 -4,482 3,852 13,507 -6,377 -
NP -410,470 -37,442 8,495 13,675 30,248 22,996 23,816 -
-
NP to SH -410,470 -37,442 8,495 13,675 30,248 22,996 23,816 -
-
Tax Rate - - -739.43% 24.68% -14.59% -142.34% 21.12% -
Total Cost 537,308 103,396 135,274 181,566 305,190 129,820 283,886 52.71%
-
Net Worth 193,734 -175,695 -133,420 -139,040 -244,916 177,051 157,818 14.57%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 193,734 -175,695 -133,420 -139,040 -244,916 177,051 157,818 14.57%
NOSH 171,446 170,578 168,886 163,576 158,010 158,265 158,245 5.46%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -323.62% -56.77% 5.91% 7.00% 9.02% 15.05% 7.74% -
ROE -211.87% 0.00% 0.00% 0.00% 0.00% 12.99% 15.09% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 73.98 38.66 85.13 119.36 212.29 96.56 194.45 -47.34%
EPS -239.42 -21.95 5.03 8.36 19.11 14.53 15.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 -1.03 -0.79 -0.85 -1.55 1.1187 0.9973 8.64%
Adjusted Per Share Value based on latest NOSH - 163,576
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.48 11.69 25.48 34.60 59.45 27.08 54.53 -44.45%
EPS -72.74 -6.64 1.51 2.42 5.36 4.08 4.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3433 -0.3114 -0.2364 -0.2464 -0.434 0.3138 0.2797 14.56%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.53 8.00 24.30 28.25 31.50 24.50 24.50 -
P/RPS 6.12 20.69 28.55 23.67 14.84 25.37 12.60 -38.07%
P/EPS -1.89 -36.45 483.10 337.92 164.55 168.62 162.79 -
EY -52.85 -2.74 0.21 0.30 0.61 0.59 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 0.00 0.00 0.00 0.00 21.90 24.57 -69.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 31/05/04 27/02/04 21/11/03 28/08/03 -
Price 3.62 5.50 9.65 25.00 30.00 33.00 24.70 -
P/RPS 4.89 14.22 11.34 20.95 14.13 34.18 12.70 -46.92%
P/EPS -1.51 -25.06 191.85 299.04 156.72 227.12 164.12 -
EY -66.14 -3.99 0.52 0.33 0.64 0.44 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 0.00 0.00 0.00 0.00 29.50 24.77 -74.28%

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