[BAHVEST] QoQ Cumulative Quarter Result on 2014-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,296 17,212 10,897 5,914 2,203 23,023 15,977 -65.19% QoQ % -80.85% 57.95% 84.26% 168.45% -90.43% 44.10% - Horiz. % 20.63% 107.73% 68.20% 37.02% 13.79% 144.10% 100.00%
PBT -812 -4,566 -4,817 -3,754 -1,818 -3,272 -3,643 -63.34% QoQ % 82.22% 5.21% -28.32% -106.49% 44.44% 10.18% - Horiz. % 22.29% 125.34% 132.23% 103.05% 49.90% 89.82% 100.00%
Tax 0 2,238 0 0 0 -1,011 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -221.36% -0.00% -0.00% -0.00% 100.00% -
NP -812 -2,328 -4,817 -3,754 -1,818 -4,283 -3,643 -63.34% QoQ % 65.12% 51.67% -28.32% -106.49% 57.55% -17.57% - Horiz. % 22.29% 63.90% 132.23% 103.05% 49.90% 117.57% 100.00%
NP to SH -812 -2,328 -4,817 -3,754 -1,818 -4,283 -3,643 -63.34% QoQ % 65.12% 51.67% -28.32% -106.49% 57.55% -17.57% - Horiz. % 22.29% 63.90% 132.23% 103.05% 49.90% 117.57% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 4,108 19,540 15,714 9,668 4,021 27,306 19,620 -64.84% QoQ % -78.98% 24.35% 62.54% 140.44% -85.27% 39.17% - Horiz. % 20.94% 99.59% 80.09% 49.28% 20.49% 139.17% 100.00%
Net Worth 140,476 133,117 126,466 125,024 124,108 120,906 11,845,625 -94.84% QoQ % 5.53% 5.26% 1.15% 0.74% 2.65% -98.98% - Horiz. % 1.19% 1.12% 1.07% 1.06% 1.05% 1.02% 100.00%
Dividend 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 140,476 133,117 126,466 125,024 124,108 120,906 11,845,625 -94.84% QoQ % 5.53% 5.26% 1.15% 0.74% 2.65% -98.98% - Horiz. % 1.19% 1.12% 1.07% 1.06% 1.05% 1.02% 100.00%
NOSH 427,368 410,350 408,220 408,043 404,000 392,935 391,720 6.00% QoQ % 4.15% 0.52% 0.04% 1.00% 2.82% 0.31% - Horiz. % 109.10% 104.76% 104.21% 104.17% 103.13% 100.31% 100.00%
Ratio Analysis 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -24.64 % -13.53 % -44.20 % -63.48 % -82.52 % -18.60 % -22.80 % 5.33% QoQ % -82.11% 69.39% 30.37% 23.07% -343.66% 18.42% - Horiz. % 108.07% 59.34% 193.86% 278.42% 361.93% 81.58% 100.00%
ROE -0.58 % -1.75 % -3.81 % -3.00 % -1.46 % -3.54 % -0.03 % 624.26% QoQ % 66.86% 54.07% -27.00% -105.48% 58.76% -11,700.00% - Horiz. % 1,933.33% 5,833.33% 12,700.00% 10,000.00% 4,866.67% 11,800.00% 100.00%
Per Share 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.77 4.19 2.67 1.45 0.55 5.86 4.08 -67.20% QoQ % -81.62% 56.93% 84.14% 163.64% -90.61% 43.63% - Horiz. % 18.87% 102.70% 65.44% 35.54% 13.48% 143.63% 100.00%
EPS -0.19 -0.57 -1.18 -0.92 -0.45 -1.09 -0.93 -65.41% QoQ % 66.67% 51.69% -28.26% -104.44% 58.72% -17.20% - Horiz. % 20.43% 61.29% 126.88% 98.92% 48.39% 117.20% 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 0.3287 0.3244 0.3098 0.3064 0.3072 0.3077 30.2400 -95.13% QoQ % 1.33% 4.71% 1.11% -0.26% -0.16% -98.98% - Horiz. % 1.09% 1.07% 1.02% 1.01% 1.02% 1.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.27 1.40 0.88 0.48 0.18 1.87 1.30 -65.03% QoQ % -80.71% 59.09% 83.33% 166.67% -90.37% 43.85% - Horiz. % 20.77% 107.69% 67.69% 36.92% 13.85% 143.85% 100.00%
EPS -0.07 -0.19 -0.39 -0.30 -0.15 -0.35 -0.30 -62.20% QoQ % 63.16% 51.28% -30.00% -100.00% 57.14% -16.67% - Horiz. % 23.33% 63.33% 130.00% 100.00% 50.00% 116.67% 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 0.1141 0.1081 0.1027 0.1015 0.1008 0.0982 9.6202 -94.84% QoQ % 5.55% 5.26% 1.18% 0.69% 2.65% -98.98% - Horiz. % 1.19% 1.12% 1.07% 1.06% 1.05% 1.02% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.8600 0.8900 0.8900 1.0200 0.9350 1.1000 1.2700 -
P/RPS 111.51 21.22 33.34 70.38 171.47 18.77 31.14 134.61% QoQ % 425.49% -36.35% -52.63% -58.95% 813.53% -39.72% - Horiz. % 358.09% 68.14% 107.06% 226.01% 550.64% 60.28% 100.00%
P/EPS -452.63 -156.88 -75.42 -110.87 -207.78 -100.92 -136.56 122.79% QoQ % -188.52% -108.01% 31.97% 46.64% -105.89% 26.10% - Horiz. % 331.45% 114.88% 55.23% 81.19% 152.15% 73.90% 100.00%
EY -0.22 -0.64 -1.33 -0.90 -0.48 -0.99 -0.73 -55.15% QoQ % 65.62% 51.88% -47.78% -87.50% 51.52% -35.62% - Horiz. % 30.14% 87.67% 182.19% 123.29% 65.75% 135.62% 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 2.62 2.74 2.87 3.33 3.04 3.57 0.04 1,537.40% QoQ % -4.38% -4.53% -13.81% 9.54% -14.85% 8,825.00% - Horiz. % 6,550.00% 6,850.00% 7,175.00% 8,325.00% 7,600.00% 8,925.00% 100.00%
Price Multiplier on Announcement Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 13/02/15 25/11/14 28/08/14 29/05/14 20/02/14 -
Price 0.8700 0.8350 0.9350 0.9550 0.8800 1.0400 1.2100 -
P/RPS 112.81 19.91 35.03 65.89 161.38 17.75 29.67 144.20% QoQ % 466.60% -43.16% -46.84% -59.17% 809.18% -40.18% - Horiz. % 380.22% 67.10% 118.07% 222.08% 543.92% 59.82% 100.00%
P/EPS -457.89 -147.18 -79.24 -103.80 -195.56 -95.41 -130.11 131.90% QoQ % -211.11% -85.74% 23.66% 46.92% -104.97% 26.67% - Horiz. % 351.93% 113.12% 60.90% 79.78% 150.30% 73.33% 100.00%
EY -0.22 -0.68 -1.26 -0.96 -0.51 -1.05 -0.77 -56.72% QoQ % 67.65% 46.03% -31.25% -88.24% 51.43% -36.36% - Horiz. % 28.57% 88.31% 163.64% 124.68% 66.23% 136.36% 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 2.65 2.57 3.02 3.12 2.86 3.38 0.04 1,549.91% QoQ % 3.11% -14.90% -3.21% 9.09% -15.38% 8,350.00% - Horiz. % 6,625.00% 6,425.00% 7,550.00% 7,800.00% 7,150.00% 8,450.00% 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
Bah - 2nd qtr result.pdf 
