[BAHVEST] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 139.82%
YoY- 186.8%
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 144,456 170,104 171,380 149,302 129,725 150,898 127,116 8.87%
PBT 2,290 16,276 17,068 19,555 19,293 33,024 18,364 -74.94%
Tax -1,488 -4,860 -5,016 -7,129 -14,112 -8,604 -5,548 -58.31%
NP 802 11,416 12,052 12,426 5,181 24,420 12,816 -84.15%
-
NP to SH 802 11,416 12,052 12,426 5,181 24,420 12,816 -84.15%
-
Tax Rate 64.98% 29.86% 29.39% 36.46% 73.15% 26.05% 30.21% -
Total Cost 143,653 158,688 159,328 136,876 124,544 126,478 114,300 16.41%
-
Net Worth 123,110 128,193 12,548,801 121,023 112,933 119,778 110,512 7.44%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 123,110 128,193 12,548,801 121,023 112,933 119,778 110,512 7.44%
NOSH 1,239,779 1,239,779 1,239,779 1,235,320 1,234,320 1,232,590 1,232,140 0.41%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.56% 6.71% 7.03% 8.32% 3.99% 16.18% 10.08% -
ROE 0.65% 8.91% 0.10% 10.27% 4.59% 20.39% 11.60% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.65 13.72 13.83 12.09 10.44 12.25 10.32 8.39%
EPS 0.07 0.92 0.96 1.01 0.43 1.98 1.04 -83.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.1034 10.13 0.098 0.0909 0.0972 0.0897 6.99%
Adjusted Per Share Value based on latest NOSH - 1,235,320
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.62 13.69 13.79 12.01 10.44 12.14 10.23 8.83%
EPS 0.06 0.92 0.97 1.00 0.42 1.97 1.03 -84.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.1032 10.0976 0.0974 0.0909 0.0964 0.0889 7.48%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.305 0.305 0.315 0.415 0.44 0.51 0.40 -
P/RPS 2.62 2.22 2.28 3.43 4.21 4.16 3.88 -22.97%
P/EPS 471.10 33.12 32.38 41.24 105.50 25.74 38.45 429.04%
EY 0.21 3.02 3.09 2.42 0.95 3.89 2.60 -81.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.95 0.03 4.23 4.84 5.25 4.46 -21.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 10/05/23 25/11/22 26/08/22 27/05/22 21/02/22 15/11/21 13/08/21 -
Price 0.115 0.305 0.335 0.365 0.415 0.53 0.47 -
P/RPS 0.99 2.22 2.42 3.02 3.97 4.33 4.56 -63.77%
P/EPS 177.63 33.12 34.43 36.27 99.51 26.75 45.18 148.48%
EY 0.56 3.02 2.90 2.76 1.00 3.74 2.21 -59.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 2.95 0.03 3.72 4.57 5.45 5.24 -63.30%

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