[BAHVEST] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -212.49%
YoY- -1.97%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 34,868 47,124 31,091 31,721 35,916 48,012 18,299 53.63%
PBT -8,652 -4,304 19,365 -1,309 1,164 1,740 -4,025 66.48%
Tax 0 0 -8,398 0 0 0 683 -
NP -8,652 -4,304 10,967 -1,309 1,164 1,740 -3,342 88.43%
-
NP to SH -8,652 -4,304 10,967 -1,309 1,164 1,740 -3,342 88.43%
-
Tax Rate - - 43.37% - 0.00% 0.00% - -
Total Cost 43,520 51,428 20,124 33,030 34,752 46,272 21,641 59.25%
-
Net Worth 177,426 179,167 212,605 0 153,424 147,073 143,063 15.41%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 177,426 179,167 212,605 0 153,424 147,073 143,063 15.41%
NOSH 600,833 599,995 458,795 445,909 447,692 434,999 428,461 25.25%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -24.81% -9.13% 35.27% -4.13% 3.24% 3.62% -18.26% -
ROE -4.88% -2.40% 5.16% 0.00% 0.76% 1.18% -2.34% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.80 7.86 6.78 7.11 8.02 11.04 4.27 22.62%
EPS -1.44 -0.72 2.38 -0.29 0.26 0.40 -0.78 50.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2953 0.2989 0.4634 0.00 0.3427 0.3381 0.3339 -7.85%
Adjusted Per Share Value based on latest NOSH - 446,571
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.81 3.80 2.51 2.56 2.90 3.87 1.48 53.27%
EPS -0.70 -0.35 0.88 -0.11 0.09 0.14 -0.27 88.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1431 0.1445 0.1715 0.00 0.1238 0.1186 0.1154 15.40%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.645 0.755 0.82 0.955 1.00 0.74 0.85 -
P/RPS 11.11 9.60 12.10 13.42 12.46 6.70 19.90 -32.17%
P/EPS -44.79 -105.15 34.30 -325.24 384.62 185.00 -108.97 -44.68%
EY -2.23 -0.95 2.92 -0.31 0.26 0.54 -0.92 80.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.53 1.77 0.00 2.92 2.19 2.55 -9.91%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 24/08/17 30/05/17 24/02/17 25/11/16 25/08/16 30/05/16 -
Price 0.60 0.675 0.80 0.885 0.98 1.10 0.805 -
P/RPS 10.34 8.59 11.81 12.44 12.22 9.97 18.85 -32.96%
P/EPS -41.67 -94.01 33.47 -301.40 376.92 275.00 -103.21 -45.34%
EY -2.40 -1.06 2.99 -0.33 0.27 0.36 -0.97 82.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.26 1.73 0.00 2.86 3.25 2.41 -10.80%

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