[BHIC] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.44%
YoY- -6.13%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 11,791 40,223 65,954 152,816 280,183 234,420 201,479 -37.67%
PBT -48,000 -436,303 -44,678 9,489 37,714 29,093 20,600 -
Tax 217 -490 7,236 13,507 -13,215 -19,960 -12,185 -
NP -47,783 -436,793 -37,442 22,996 24,499 9,133 8,415 -
-
NP to SH -48,058 -391,432 -37,442 22,996 24,499 9,133 8,415 -
-
Tax Rate - - - -142.34% 35.04% 68.61% 59.15% -
Total Cost 59,574 477,016 103,396 129,820 255,684 225,287 193,064 -17.78%
-
Net Worth -534,364 -1,190,747 -175,695 177,051 16,221 -24,217 -16,703 78.12%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth -534,364 -1,190,747 -175,695 177,051 16,221 -24,217 -16,703 78.12%
NOSH 174,060 174,085 170,578 158,265 79,131 79,142 79,162 14.02%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -405.25% -1,085.93% -56.77% 15.05% 8.74% 3.90% 4.18% -
ROE 0.00% 0.00% 0.00% 12.99% 151.02% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.77 23.11 38.66 96.56 354.07 296.20 254.51 -45.34%
EPS -27.61 -224.85 -21.95 14.53 30.96 11.54 10.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.07 -6.84 -1.03 1.1187 0.205 -0.306 -0.211 56.21%
Adjusted Per Share Value based on latest NOSH - 158,265
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.09 7.13 11.69 27.08 49.65 41.54 35.71 -37.67%
EPS -8.52 -69.37 -6.64 4.08 4.34 1.62 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.947 -2.1102 -0.3114 0.3138 0.0287 -0.0429 -0.0296 78.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.38 4.88 8.00 24.50 12.25 18.88 22.25 -
P/RPS 20.37 21.12 20.69 25.37 3.46 6.37 8.74 15.13%
P/EPS -5.00 -2.17 -36.45 168.62 39.57 163.60 209.31 -
EY -20.01 -46.08 -2.74 0.59 2.53 0.61 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 21.90 59.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 29/11/05 30/11/04 21/11/03 29/11/02 27/11/01 27/11/00 -
Price 1.50 3.35 5.50 33.00 12.12 18.75 22.75 -
P/RPS 22.14 14.50 14.22 34.18 3.42 6.33 8.94 16.30%
P/EPS -5.43 -1.49 -25.06 227.12 39.15 162.48 214.02 -
EY -18.41 -67.12 -3.99 0.44 2.55 0.62 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 29.50 59.12 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