[BAHVEST] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 131.32%
YoY- 229.41%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 30,629 23,037 15,670 8,633 31,559 20,734 12,931 77.59%
PBT -2,968 6,755 4,743 2,526 1,220 -1,679 1,909 -
Tax -1,812 0 0 0 -128 0 -3,818 -39.12%
NP -4,780 6,755 4,743 2,526 1,092 -1,679 -1,909 84.29%
-
NP to SH -4,780 6,755 4,743 2,526 1,092 -1,679 -1,909 84.29%
-
Tax Rate - 0.00% 0.00% 0.00% 10.49% - 200.00% -
Total Cost 35,409 16,282 10,927 6,107 30,467 22,413 14,840 78.46%
-
Net Worth 74,464 8,046,500 78,189 76,411 71,867 68,100 61,713 13.32%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 74,464 8,046,500 78,189 76,411 71,867 68,100 61,713 13.32%
NOSH 313,800 350,000 348,749 350,833 341,250 335,800 329,137 -3.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -15.61% 29.32% 30.27% 29.26% 3.46% -8.10% -14.76% -
ROE -6.42% 0.08% 6.07% 3.31% 1.52% -2.47% -3.09% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.76 6.58 4.49 2.46 9.25 6.17 3.93 83.28%
EPS -1.40 1.93 1.36 0.72 0.32 -0.50 -0.58 79.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2373 22.99 0.2242 0.2178 0.2106 0.2028 0.1875 16.98%
Adjusted Per Share Value based on latest NOSH - 350,833
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.68 1.26 0.86 0.47 1.73 1.14 0.71 77.47%
EPS -0.26 0.37 0.26 0.14 0.06 -0.09 -0.10 88.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0409 4.4175 0.0429 0.0419 0.0395 0.0374 0.0339 13.31%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.85 0.72 0.60 0.25 0.31 0.33 0.43 -
P/RPS 8.71 10.94 13.35 10.16 3.35 5.34 10.94 -14.08%
P/EPS -55.80 37.31 44.12 34.72 96.88 -66.00 -74.14 -17.24%
EY -1.79 2.68 2.27 2.88 1.03 -1.52 -1.35 20.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 0.03 2.68 1.15 1.47 1.63 2.29 34.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 04/06/13 26/02/13 28/11/12 29/08/12 28/05/12 28/02/12 29/11/11 -
Price 1.07 0.80 0.75 0.65 0.31 0.34 0.40 -
P/RPS 10.96 12.15 16.69 26.42 3.35 5.51 10.18 5.04%
P/EPS -70.24 41.45 55.15 90.28 96.88 -68.00 -68.97 1.22%
EY -1.42 2.41 1.81 1.11 1.03 -1.47 -1.45 -1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.51 0.03 3.35 2.98 1.47 1.68 2.13 64.81%

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