[BAHVEST] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -139.25%
YoY- -347.36%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 22,219 28,618 34,868 47,124 31,091 31,721 35,916 -27.41%
PBT 30,607 -10,982 -8,652 -4,304 19,365 -1,309 1,164 786.02%
Tax -12,245 0 0 0 -8,398 0 0 -
NP 18,362 -10,982 -8,652 -4,304 10,967 -1,309 1,164 530.04%
-
NP to SH 18,362 -10,982 -8,652 -4,304 10,967 -1,309 1,164 530.04%
-
Tax Rate 40.01% - - - 43.37% - 0.00% -
Total Cost 3,857 39,601 43,520 51,428 20,124 33,030 34,752 -76.93%
-
Net Worth 299,443 173,489 177,426 179,167 212,605 0 153,424 56.23%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 299,443 173,489 177,426 179,167 212,605 0 153,424 56.23%
NOSH 605,038 601,759 600,833 599,995 458,795 445,909 447,692 22.25%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 82.64% -38.38% -24.81% -9.13% 35.27% -4.13% 3.24% -
ROE 6.13% -6.33% -4.88% -2.40% 5.16% 0.00% 0.76% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.69 4.77 5.80 7.86 6.78 7.11 8.02 -40.42%
EPS 3.06 -1.83 -1.44 -0.72 2.38 -0.29 0.26 418.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4972 0.289 0.2953 0.2989 0.4634 0.00 0.3427 28.18%
Adjusted Per Share Value based on latest NOSH - 599,995
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.79 2.30 2.81 3.79 2.50 2.55 2.89 -27.35%
EPS 1.48 -0.88 -0.70 -0.35 0.88 -0.11 0.09 547.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.1396 0.1428 0.1442 0.1711 0.00 0.1235 56.22%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.02 0.65 0.645 0.755 0.82 0.955 1.00 -
P/RPS 27.65 13.63 11.11 9.60 12.10 13.42 12.46 70.21%
P/EPS 33.46 -35.53 -44.79 -105.15 34.30 -325.24 384.62 -80.39%
EY 2.99 -2.81 -2.23 -0.95 2.92 -0.31 0.26 410.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.25 2.18 2.53 1.77 0.00 2.92 -21.02%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 28/11/17 24/08/17 30/05/17 24/02/17 25/11/16 -
Price 1.15 0.99 0.60 0.675 0.80 0.885 0.98 -
P/RPS 31.17 20.77 10.34 8.59 11.81 12.44 12.22 86.79%
P/EPS 37.72 -54.11 -41.67 -94.01 33.47 -301.40 376.92 -78.47%
EY 2.65 -1.85 -2.40 -1.06 2.99 -0.33 0.27 359.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 3.43 2.03 2.26 1.73 0.00 2.86 -13.28%

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