[BAHVEST] QoQ Cumulative Quarter Result on 2018-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 65,052 33,233 9,803 3,222 22,219 21,464 17,434 140.76% QoQ % 95.75% 239.01% 204.25% -85.50% 3.52% 23.12% - Horiz. % 373.13% 190.62% 56.23% 18.48% 127.45% 123.12% 100.00%
PBT 4,380 -3,068 -4,157 27 30,607 -8,237 -4,326 - QoQ % 242.76% 26.20% -15,496.30% -99.91% 471.58% -90.41% - Horiz. % -101.25% 70.92% 96.09% -0.62% -707.51% 190.41% 100.00%
Tax 1,170 0 0 0 -12,245 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -9.55% -0.00% -0.00% -0.00% 100.00% - -
NP 5,550 -3,068 -4,157 27 18,362 -8,237 -4,326 - QoQ % 280.90% 26.20% -15,496.30% -99.85% 322.92% -90.41% - Horiz. % -128.29% 70.92% 96.09% -0.62% -424.46% 190.41% 100.00%
NP to SH 5,550 -3,068 -4,157 27 18,362 -8,237 -4,326 - QoQ % 280.90% 26.20% -15,496.30% -99.85% 322.92% -90.41% - Horiz. % -128.29% 70.92% 96.09% -0.62% -424.46% 190.41% 100.00%
Tax Rate -26.71 % - % - % - % 40.01 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -66.76% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 59,502 36,301 13,960 3,195 3,857 29,701 21,760 95.67% QoQ % 63.91% 160.04% 336.93% -17.16% -87.01% 36.49% - Horiz. % 273.45% 166.82% 64.15% 14.68% 17.73% 136.49% 100.00%
Net Worth 459,947 346,939 300,658 303,223 299,443 173,489 177,426 88.82% QoQ % 32.57% 15.39% -0.85% 1.26% 72.60% -2.22% - Horiz. % 259.23% 195.54% 169.46% 170.90% 168.77% 97.78% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 459,947 346,939 300,658 303,223 299,443 173,489 177,426 88.82% QoQ % 32.57% 15.39% -0.85% 1.26% 72.60% -2.22% - Horiz. % 259.23% 195.54% 169.46% 170.90% 168.77% 97.78% 100.00%
NOSH 1,221,964 756,518 609,113 607,298 602,260 600,308 600,833 60.59% QoQ % 61.52% 24.20% 0.30% 0.84% 0.33% -0.09% - Horiz. % 203.38% 125.91% 101.38% 101.08% 100.24% 99.91% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.53 % -9.23 % -42.41 % 0.84 % 82.64 % -38.38 % -24.81 % - QoQ % 192.42% 78.24% -5,148.81% -98.98% 315.32% -54.70% - Horiz. % -34.38% 37.20% 170.94% -3.39% -333.09% 154.70% 100.00%
ROE 1.21 % -0.88 % -1.38 % 0.01 % 6.13 % -4.75 % -2.44 % - QoQ % 237.50% 36.23% -13,900.00% -99.84% 229.05% -94.67% - Horiz. % -49.59% 36.07% 56.56% -0.41% -251.23% 194.67% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.32 4.39 1.61 0.53 3.69 3.58 2.90 49.91% QoQ % 21.18% 172.67% 203.77% -85.64% 3.07% 23.45% - Horiz. % 183.45% 151.38% 55.52% 18.28% 127.24% 123.45% 100.00%
EPS 0.70 -0.47 -0.68 0.00 3.06 -1.37 -0.72 - QoQ % 248.94% 30.88% 0.00% 0.00% 323.36% -90.28% - Horiz. % -97.22% 65.28% 94.44% -0.00% -425.00% 190.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3764 0.4586 0.4936 0.4993 0.4972 0.2890 0.2953 17.58% QoQ % -17.92% -7.09% -1.14% 0.42% 72.04% -2.13% - Horiz. % 127.46% 155.30% 167.15% 169.08% 168.37% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.28 2.70 0.80 0.26 1.80 1.74 1.42 140.20% QoQ % 95.56% 237.50% 207.69% -85.56% 3.45% 22.54% - Horiz. % 371.83% 190.14% 56.34% 18.31% 126.76% 122.54% 100.00%
EPS 0.45 -0.25 -0.34 0.00 1.49 -0.67 -0.35 - QoQ % 280.00% 26.47% 0.00% 0.00% 322.39% -91.43% - Horiz. % -128.57% 71.43% 97.14% -0.00% -425.71% 191.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3735 0.2818 0.2442 0.2463 0.2432 0.1409 0.1441 88.80% QoQ % 32.54% 15.40% -0.85% 1.27% 72.60% -2.22% - Horiz. % 259.20% 195.56% 169.47% 170.92% 168.77% 97.78% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.6900 0.4000 1.1500 1.1600 1.0200 0.6500 0.6450 -
P/RPS 12.96 9.11 71.46 218.64 27.65 18.18 22.23 -30.24% QoQ % 42.26% -87.25% -67.32% 690.74% 52.09% -18.22% - Horiz. % 58.30% 40.98% 321.46% 983.54% 124.38% 81.78% 100.00%
P/EPS 151.92 -98.63 -168.51 26,091.32 33.46 -47.37 -89.58 - QoQ % 254.03% 41.47% -100.65% 77,877.64% 170.64% 47.12% - Horiz. % -169.59% 110.10% 188.11% -29,126.28% -37.35% 52.88% 100.00%
EY 0.66 -1.01 -0.59 0.00 2.99 -2.11 -1.12 - QoQ % 165.35% -71.19% 0.00% 0.00% 241.71% -88.39% - Horiz. % -58.93% 90.18% 52.68% -0.00% -266.96% 188.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.83 0.87 2.33 2.32 2.05 2.25 2.18 -11.02% QoQ % 110.34% -62.66% 0.43% 13.17% -8.89% 3.21% - Horiz. % 83.94% 39.91% 106.88% 106.42% 94.04% 103.21% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 23/11/18 29/08/18 30/05/18 27/02/18 28/11/17 -
Price 0.6400 0.5500 0.9900 1.1900 1.1500 0.9900 0.6000 -
P/RPS 12.02 12.52 61.51 224.30 31.17 27.69 20.68 -30.38% QoQ % -3.99% -79.65% -72.58% 619.60% 12.57% 33.90% - Horiz. % 58.12% 60.54% 297.44% 1,084.62% 150.73% 133.90% 100.00%
P/EPS 140.91 -135.62 -145.06 26,766.10 37.72 -72.15 -83.33 - QoQ % 203.90% 6.51% -100.54% 70,859.96% 152.28% 13.42% - Horiz. % -169.10% 162.75% 174.08% -32,120.60% -45.27% 86.58% 100.00%
EY 0.71 -0.74 -0.69 0.00 2.65 -1.39 -1.20 - QoQ % 195.95% -7.25% 0.00% 0.00% 290.65% -15.83% - Horiz. % -59.17% 61.67% 57.50% -0.00% -220.83% 115.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.70 1.20 2.01 2.38 2.31 3.43 2.03 -11.16% QoQ % 41.67% -40.30% -15.55% 3.03% -32.65% 68.97% - Horiz. % 83.74% 59.11% 99.01% 117.24% 113.79% 168.97% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Bahvest QTR report 30.6.2018.pdf 
