[BHIC] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 30.79%
YoY- 82.78%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 81,206 198,736 678,020 1,122,218 987,832 963,570 832,972 -32.14%
PBT 50,600 -205,926 38,338 109,650 83,442 182,504 131,976 -14.76%
Tax -102,548 -2,202 6,002 -32,540 -41,254 -107,450 -109,682 -1.11%
NP -51,948 -208,128 44,340 77,110 42,188 75,054 22,294 -
-
NP to SH -52,334 -179,082 44,340 77,110 42,188 75,054 22,294 -
-
Tax Rate 202.66% - -15.66% 29.68% 49.44% 58.88% 83.11% -
Total Cost 133,154 406,864 633,680 1,045,108 945,644 888,516 810,678 -25.98%
-
Net Worth -482,252 -805,938 -133,391 157,844 -7,121 -33,791 -11,313 86.84%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth -482,252 -805,938 -133,391 157,844 -7,121 -33,791 -11,313 86.84%
NOSH 174,098 174,068 168,849 158,271 79,122 79,137 79,112 14.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -63.97% -104.73% 6.54% 6.87% 4.27% 7.79% 2.68% -
ROE 0.00% 0.00% 0.00% 48.85% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 46.64 114.17 401.55 709.05 1,248.49 1,217.59 1,052.89 -40.50%
EPS -30.06 -102.88 26.26 48.72 53.32 94.84 28.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.77 -4.63 -0.79 0.9973 -0.09 -0.427 -0.143 63.84%
Adjusted Per Share Value based on latest NOSH - 158,245
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 14.39 35.22 120.16 198.88 175.06 170.76 147.62 -32.14%
EPS -9.27 -31.74 7.86 13.67 7.48 13.30 3.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8546 -1.4283 -0.2364 0.2797 -0.0126 -0.0599 -0.02 86.92%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.98 4.62 24.30 24.50 15.12 19.38 23.75 -
P/RPS 4.24 4.05 6.05 3.46 1.21 1.59 2.26 11.05%
P/EPS -6.59 -4.49 92.54 50.29 28.36 20.43 84.28 -
EY -15.18 -22.27 1.08 1.99 3.53 4.89 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 24.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/08/06 30/08/05 27/08/04 28/08/03 23/08/02 24/08/01 25/08/00 -
Price 2.00 4.75 9.65 24.70 10.31 19.62 22.50 -
P/RPS 4.29 4.16 2.40 3.48 0.83 1.61 2.14 12.28%
P/EPS -6.65 -4.62 36.75 50.70 19.34 20.69 79.84 -
EY -15.03 -21.66 2.72 1.97 5.17 4.83 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 24.77 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