[BHIC] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 62.12%
YoY- -42.5%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 42,238 40,603 99,368 339,010 561,109 493,916 481,785 -33.33%
PBT 2,177 25,300 -102,963 19,169 54,825 41,721 91,252 -46.33%
Tax -658 -51,274 -1,101 3,001 -16,270 -20,627 -53,725 -51.97%
NP 1,519 -25,974 -104,064 22,170 38,555 21,094 37,527 -41.38%
-
NP to SH 1,185 -26,167 -89,541 22,170 38,555 21,094 37,527 -43.76%
-
Tax Rate 30.23% 202.66% - -15.66% 29.68% 49.44% 58.88% -
Total Cost 40,719 66,577 203,432 316,840 522,554 472,822 444,258 -32.84%
-
Net Worth -543,705 -482,252 -805,938 -133,391 157,844 -7,121 -33,791 58.85%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth -543,705 -482,252 -805,938 -133,391 157,844 -7,121 -33,791 58.85%
NOSH 174,264 174,098 174,068 168,849 158,271 79,122 79,137 14.05%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.60% -63.97% -104.73% 6.54% 6.87% 4.27% 7.79% -
ROE 0.00% 0.00% 0.00% 0.00% 24.43% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 24.24 23.32 57.09 200.78 354.52 624.24 608.79 -41.55%
EPS 0.68 -15.03 -51.44 13.13 24.36 26.66 47.42 -50.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.12 -2.77 -4.63 -0.79 0.9973 -0.09 -0.427 39.27%
Adjusted Per Share Value based on latest NOSH - 168,886
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.49 7.20 17.61 60.08 99.44 87.53 85.38 -33.32%
EPS 0.21 -4.64 -15.87 3.93 6.83 3.74 6.65 -43.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9635 -0.8546 -1.4283 -0.2364 0.2797 -0.0126 -0.0599 58.84%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.35 1.98 4.62 24.30 24.50 15.12 19.38 -
P/RPS 13.82 8.49 8.09 12.10 6.91 2.42 3.18 27.73%
P/EPS 492.65 -13.17 -8.98 185.07 100.57 56.71 40.87 51.39%
EY 0.20 -7.59 -11.13 0.54 0.99 1.76 2.45 -34.12%
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 24.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 14/08/06 30/08/05 27/08/04 28/08/03 23/08/02 24/08/01 -
Price 2.57 2.00 4.75 9.65 24.70 10.31 19.62 -
P/RPS 10.60 8.58 8.32 4.81 6.97 1.65 3.22 21.95%
P/EPS 377.94 -13.31 -9.23 73.50 101.40 38.67 41.37 44.56%
EY 0.26 -7.52 -10.83 1.36 0.99 2.59 2.42 -31.03%
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 24.77 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