[BHIC] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -540.75%
YoY- -262.82%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 29,215 11,791 40,223 65,954 152,816 280,183 234,420 -29.31%
PBT 436,026 -48,000 -436,303 -44,678 9,489 37,714 29,093 56.98%
Tax 208 217 -490 7,236 13,507 -13,215 -19,960 -
NP 436,234 -47,783 -436,793 -37,442 22,996 24,499 9,133 90.42%
-
NP to SH 436,031 -48,058 -391,432 -37,442 22,996 24,499 9,133 90.40%
-
Tax Rate -0.05% - - - -142.34% 35.04% 68.61% -
Total Cost -407,019 59,574 477,016 103,396 129,820 255,684 225,287 -
-
Net Worth 121,212 -534,364 -1,190,747 -175,695 177,051 16,221 -24,217 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 121,212 -534,364 -1,190,747 -175,695 177,051 16,221 -24,217 -
NOSH 186,481 174,060 174,085 170,578 158,265 79,131 79,142 15.34%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1,493.19% -405.25% -1,085.93% -56.77% 15.05% 8.74% 3.90% -
ROE 359.72% 0.00% 0.00% 0.00% 12.99% 151.02% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 15.67 6.77 23.11 38.66 96.56 354.07 296.20 -38.71%
EPS 233.82 -27.61 -224.85 -21.95 14.53 30.96 11.54 65.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 -3.07 -6.84 -1.03 1.1187 0.205 -0.306 -
Adjusted Per Share Value based on latest NOSH - 170,578
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 5.18 2.09 7.13 11.69 27.08 49.65 41.54 -29.30%
EPS 77.27 -8.52 -69.37 -6.64 4.08 4.34 1.62 90.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2148 -0.947 -2.1102 -0.3114 0.3138 0.0287 -0.0429 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.66 1.38 4.88 8.00 24.50 12.25 18.88 -
P/RPS 23.36 20.37 21.12 20.69 25.37 3.46 6.37 24.16%
P/EPS 1.57 -5.00 -2.17 -36.45 168.62 39.57 163.60 -53.88%
EY 63.89 -20.01 -46.08 -2.74 0.59 2.53 0.61 117.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.63 0.00 0.00 0.00 21.90 59.76 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/10/07 22/11/06 29/11/05 30/11/04 21/11/03 29/11/02 27/11/01 -
Price 6.20 1.50 3.35 5.50 33.00 12.12 18.75 -
P/RPS 39.58 22.14 14.50 14.22 34.18 3.42 6.33 35.71%
P/EPS 2.65 -5.43 -1.49 -25.06 227.12 39.15 162.48 -49.62%
EY 37.71 -18.41 -67.12 -3.99 0.44 2.55 0.62 98.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.54 0.00 0.00 0.00 29.50 59.12 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