[BHIC] YoY Cumulative 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- 161.58%
YoY- 82.78%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 40,603 99,368 339,010 561,109 493,916 481,785 416,486 -32.14%
PBT 25,300 -102,963 19,169 54,825 41,721 91,252 65,988 -14.76%
Tax -51,274 -1,101 3,001 -16,270 -20,627 -53,725 -54,841 -1.11%
NP -25,974 -104,064 22,170 38,555 21,094 37,527 11,147 -
-
NP to SH -26,167 -89,541 22,170 38,555 21,094 37,527 11,147 -
-
Tax Rate 202.66% - -15.66% 29.68% 49.44% 58.88% 83.11% -
Total Cost 66,577 203,432 316,840 522,554 472,822 444,258 405,339 -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% 24.43% 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 23.32 57.09 200.78 354.52 624.24 608.79 526.45 -40.50%
EPS -15.03 -51.44 13.13 24.36 26.66 47.42 14.09 -
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 7.20 17.61 60.08 99.44 87.53 85.38 73.81 -32.14%
EPS -4.64 -15.87 3.93 6.83 3.74 6.65 1.98 -
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 8.49 8.09 12.10 6.91 2.42 3.18 4.51 11.11%
P/EPS -13.17 -8.98 185.07 100.57 56.71 40.87 168.56 -
EY -7.59 -11.13 0.54 0.99 1.76 2.45 0.59 -
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 8.58 8.32 4.81 6.97 1.65 3.22 4.27 12.32%
P/EPS -13.31 -9.23 73.50 101.40 38.67 41.37 159.69 -
EY -7.52 -10.83 1.36 0.99 2.59 2.42 0.63 -
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