[BHIC] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -170.03%
YoY- -503.88%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 212,380 42,238 40,603 99,368 339,010 561,109 493,916 -13.11%
PBT 70,073 2,177 25,300 -102,963 19,169 54,825 41,721 9.01%
Tax -3,228 -658 -51,274 -1,101 3,001 -16,270 -20,627 -26.57%
NP 66,845 1,519 -25,974 -104,064 22,170 38,555 21,094 21.17%
-
NP to SH 65,588 1,185 -26,167 -89,541 22,170 38,555 21,094 20.79%
-
Tax Rate 4.61% 30.23% 202.66% - -15.66% 29.68% 49.44% -
Total Cost 145,535 40,719 66,577 203,432 316,840 522,554 472,822 -17.81%
-
Net Worth 270,798 -543,705 -482,252 -805,938 -133,391 157,844 -7,121 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 270,798 -543,705 -482,252 -805,938 -133,391 157,844 -7,121 -
NOSH 248,439 174,264 174,098 174,068 168,849 158,271 79,122 20.98%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 31.47% 3.60% -63.97% -104.73% 6.54% 6.87% 4.27% -
ROE 24.22% 0.00% 0.00% 0.00% 0.00% 24.43% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 85.49 24.24 23.32 57.09 200.78 354.52 624.24 -28.18%
EPS 26.40 0.68 -15.03 -51.44 13.13 24.36 26.66 -0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 -3.12 -2.77 -4.63 -0.79 0.9973 -0.09 -
Adjusted Per Share Value based on latest NOSH - 174,069
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 37.64 7.49 7.20 17.61 60.08 99.44 87.53 -13.10%
EPS 11.62 0.21 -4.64 -15.87 3.93 6.83 3.74 20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4799 -0.9635 -0.8546 -1.4283 -0.2364 0.2797 -0.0126 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.30 3.35 1.98 4.62 24.30 24.50 15.12 -
P/RPS 5.03 13.82 8.49 8.09 12.10 6.91 2.42 12.95%
P/EPS 16.29 492.65 -13.17 -8.98 185.07 100.57 56.71 -18.75%
EY 6.14 0.20 -7.59 -11.13 0.54 0.99 1.76 23.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 0.00 0.00 0.00 0.00 24.57 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 12/08/08 20/08/07 14/08/06 30/08/05 27/08/04 28/08/03 23/08/02 -
Price 4.30 2.57 2.00 4.75 9.65 24.70 10.31 -
P/RPS 5.03 10.60 8.58 8.32 4.81 6.97 1.65 20.39%
P/EPS 16.29 377.94 -13.31 -9.23 73.50 101.40 38.67 -13.40%
EY 6.14 0.26 -7.52 -10.83 1.36 0.99 2.59 15.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 0.00 0.00 0.00 0.00 24.77 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