[BHIC] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -83.43%
YoY- 48.43%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 15,472 51,543 195,241 253,407 250,659 225,309 195,884 -34.48%
PBT -13,429 -37,519 18,157 24,632 27,835 60,311 39,694 -
Tax -261 4,359 -4,482 -9,893 -17,905 -35,273 -31,425 -54.98%
NP -13,690 -33,160 13,675 14,739 9,930 25,038 8,269 -
-
NP to SH -13,910 -33,160 13,675 14,739 9,930 25,038 8,269 -
-
Tax Rate - - 24.68% 40.16% 64.33% 58.49% 79.17% -
Total Cost 29,162 84,703 181,566 238,668 240,729 200,271 187,615 -26.66%
-
Net Worth -470,050 -751,974 -139,040 76,899 -14,978 -9,029 -16,063 75.49%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth -470,050 -751,974 -139,040 76,899 -14,978 -9,029 -16,063 75.49%
NOSH 174,092 174,068 163,576 79,114 79,123 79,134 79,129 14.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -88.48% -64.33% 7.00% 5.82% 3.96% 11.11% 4.22% -
ROE 0.00% 0.00% 0.00% 19.17% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.89 29.61 119.36 320.30 316.79 284.72 247.55 -42.54%
EPS -7.99 -19.05 8.36 18.63 12.55 31.64 10.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.70 -4.32 -0.85 0.972 -0.1893 -0.1141 -0.203 53.89%
Adjusted Per Share Value based on latest NOSH - 79,114
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2.74 9.13 34.60 44.91 44.42 39.93 34.71 -34.49%
EPS -2.47 -5.88 2.42 2.61 1.76 4.44 1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.833 -1.3326 -0.2464 0.1363 -0.0265 -0.016 -0.0285 75.46%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.98 6.65 28.25 27.50 16.25 20.50 24.12 -
P/RPS 22.28 22.46 23.67 8.59 5.13 7.20 9.74 14.77%
P/EPS -24.78 -34.91 337.92 147.61 129.48 64.79 230.81 -
EY -4.04 -2.86 0.30 0.68 0.77 1.54 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 28.29 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 19/05/05 31/05/04 30/05/03 23/05/02 25/05/01 31/05/00 -
Price 1.98 4.10 25.00 26.50 16.00 19.62 24.00 -
P/RPS 22.28 13.85 20.95 8.27 5.05 6.89 9.70 14.85%
P/EPS -24.78 -21.52 299.04 142.24 127.49 62.01 229.67 -
EY -4.04 -4.65 0.33 0.70 0.78 1.61 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 27.26 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