[BAHVEST] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 11.82%
YoY- 10.4%
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 14,529 11,828 8,812 23,023 21,302 24,612 19,796 -18.58%
PBT -6,422 -7,508 -7,272 -3,272 -4,857 -4,502 -6,240 1.92%
Tax 0 0 0 -1,011 0 0 0 -
NP -6,422 -7,508 -7,272 -4,283 -4,857 -4,502 -6,240 1.92%
-
NP to SH -6,422 -7,508 -7,272 -4,283 -4,857 -4,502 -6,240 1.92%
-
Tax Rate - - - - - - - -
Total Cost 20,951 19,336 16,084 27,306 26,159 29,114 26,036 -13.45%
-
Net Worth 126,466 125,024 124,108 120,906 11,845,624 113,389 10,764,000 -94.78%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 126,466 125,024 124,108 120,906 11,845,624 113,389 10,764,000 -94.78%
NOSH 408,220 408,043 404,000 392,935 391,720 381,525 371,428 6.48%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -44.20% -63.48% -82.52% -18.60% -22.80% -18.29% -31.52% -
ROE -5.08% -6.01% -5.86% -3.54% -0.04% -3.97% -0.06% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.56 2.90 2.18 5.86 5.44 6.45 5.33 -23.53%
EPS -1.57 -1.84 -1.80 -1.09 -1.24 -1.18 -1.68 -4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3098 0.3064 0.3072 0.3077 30.24 0.2972 28.98 -95.10%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.17 0.95 0.71 1.86 1.72 1.99 1.60 -18.78%
EPS -0.52 -0.61 -0.59 -0.35 -0.39 -0.36 -0.50 2.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1021 0.1009 0.1002 0.0976 9.5606 0.0915 8.6876 -94.78%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.89 1.02 0.935 1.10 1.27 1.46 1.28 -
P/RPS 25.01 35.19 42.87 18.77 23.35 22.63 24.02 2.72%
P/EPS -56.57 -55.43 -51.94 -100.92 -102.42 -123.73 -76.19 -17.95%
EY -1.77 -1.80 -1.93 -0.99 -0.98 -0.81 -1.31 22.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 3.33 3.04 3.57 0.04 4.91 0.04 1613.30%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 25/11/14 28/08/14 29/05/14 20/02/14 28/11/13 28/08/13 -
Price 0.935 0.955 0.88 1.04 1.21 1.21 1.35 -
P/RPS 26.27 32.95 40.34 17.75 22.25 18.76 25.33 2.45%
P/EPS -59.43 -51.90 -48.89 -95.41 -97.58 -102.54 -80.36 -18.17%
EY -1.68 -1.93 -2.05 -1.05 -1.02 -0.98 -1.24 22.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.12 2.86 3.38 0.04 4.07 0.05 1427.96%

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