[BHIC] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 97.39%
YoY- 58.05%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 115,769 100,981 14,690 15,472 51,543 195,241 253,407 -12.22%
PBT 22,102 31,773 466 -13,429 -37,519 18,157 24,632 -1.78%
Tax -6,807 -331 -522 -261 4,359 -4,482 -9,893 -6.03%
NP 15,295 31,442 -56 -13,690 -33,160 13,675 14,739 0.61%
-
NP to SH 15,312 31,142 -317 -13,910 -33,160 13,675 14,739 0.63%
-
Tax Rate 30.80% 1.04% 112.02% - - 24.68% 40.16% -
Total Cost 100,474 69,539 14,746 29,162 84,703 181,566 238,668 -13.41%
-
Net Worth 335,571 241,083 -551,227 -470,050 -751,974 -139,040 76,899 27.80%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 335,571 241,083 -551,227 -470,050 -751,974 -139,040 76,899 27.80%
NOSH 248,571 248,539 176,111 174,092 174,068 163,576 79,114 21.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 13.21% 31.14% -0.38% -88.48% -64.33% 7.00% 5.82% -
ROE 4.56% 12.92% 0.00% 0.00% 0.00% 0.00% 19.17% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 46.57 40.63 8.34 8.89 29.61 119.36 320.30 -27.46%
EPS 6.16 12.53 -0.18 -7.99 -19.05 8.36 18.63 -16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 0.97 -3.13 -2.70 -4.32 -0.85 0.972 5.62%
Adjusted Per Share Value based on latest NOSH - 174,092
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 20.52 17.90 2.60 2.74 9.13 34.60 44.91 -12.22%
EPS 2.71 5.52 -0.06 -2.47 -5.88 2.42 2.61 0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5947 0.4272 -0.9769 -0.833 -1.3326 -0.2464 0.1363 27.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.62 4.92 2.25 1.98 6.65 28.25 27.50 -
P/RPS 5.63 12.11 26.97 22.28 22.46 23.67 8.59 -6.79%
P/EPS 42.53 39.27 -1,250.00 -24.78 -34.91 337.92 147.61 -18.71%
EY 2.35 2.55 -0.08 -4.04 -2.86 0.30 0.68 22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 5.07 0.00 0.00 0.00 0.00 28.29 -35.99%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 15/05/09 05/05/08 30/05/07 26/05/06 19/05/05 31/05/04 30/05/03 -
Price 3.30 4.80 2.47 1.98 4.10 25.00 26.50 -
P/RPS 7.09 11.81 29.61 22.28 13.85 20.95 8.27 -2.53%
P/EPS 53.57 38.31 -1,372.22 -24.78 -21.52 299.04 142.24 -15.00%
EY 1.87 2.61 -0.07 -4.04 -4.65 0.33 0.70 17.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 4.95 0.00 0.00 0.00 0.00 27.26 -33.09%

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