[BHIC] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
08-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 102.78%
YoY- -84.75%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 120,012 82,136 66,471 64,204 111,650 81,161 61,835 55.40%
PBT -3,720 11,459 11,668 811 -25,912 16,937 11,146 -
Tax -764 -1,073 -499 -32 -2,143 -1,006 -865 -7.92%
NP -4,484 10,386 11,169 779 -28,055 15,931 10,281 -
-
NP to SH -4,484 10,386 11,169 779 -28,055 15,931 10,177 -
-
Tax Rate - 9.36% 4.28% 3.95% - 5.94% 7.76% -
Total Cost 124,496 71,750 55,302 63,425 139,705 65,230 51,554 79.70%
-
Net Worth 301,424 305,603 295,665 283,242 283,242 310,572 293,180 1.86%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 301,424 305,603 295,665 283,242 283,242 310,572 293,180 1.86%
NOSH 248,458 248,458 248,458 248,458 248,458 248,458 248,458 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -3.74% 12.64% 16.80% 1.21% -25.13% 19.63% 16.63% -
ROE -1.49% 3.40% 3.78% 0.28% -9.90% 5.13% 3.47% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 48.18 33.06 26.75 25.84 44.94 32.67 24.89 55.13%
EPS -1.80 4.18 4.50 0.31 -11.29 6.41 4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.19 1.14 1.14 1.25 1.18 1.68%
Adjusted Per Share Value based on latest NOSH - 248,458
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.27 14.56 11.78 11.38 19.79 14.38 10.96 55.39%
EPS -0.79 1.84 1.98 0.14 -4.97 2.82 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5342 0.5416 0.524 0.502 0.502 0.5504 0.5196 1.85%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.29 2.38 2.50 2.52 2.74 2.42 2.50 -
P/RPS 4.95 7.20 9.34 9.75 6.10 7.41 10.05 -37.55%
P/EPS -127.22 56.94 55.61 803.74 -24.27 37.74 61.03 -
EY -0.79 1.76 1.80 0.12 -4.12 2.65 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.93 2.10 2.21 2.40 1.94 2.12 -7.35%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 05/11/14 13/08/14 08/05/14 20/02/14 14/11/13 06/08/13 -
Price 2.22 2.34 2.51 2.51 2.56 2.77 2.47 -
P/RPS 4.80 7.08 9.38 9.71 5.70 8.48 9.92 -38.28%
P/EPS -123.33 55.98 55.84 800.55 -22.67 43.20 60.30 -
EY -0.81 1.79 1.79 0.12 -4.41 2.31 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.90 2.11 2.20 2.25 2.22 2.09 -8.45%

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