[BAHVEST] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 67.36%
YoY- -161.76%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 23,023 15,977 12,306 4,949 30,629 23,037 15,670 29.26%
PBT -3,272 -3,643 -2,251 -1,560 -2,968 6,755 4,743 -
Tax -1,011 0 0 0 -1,812 0 0 -
NP -4,283 -3,643 -2,251 -1,560 -4,780 6,755 4,743 -
-
NP to SH -4,283 -3,643 -2,251 -1,560 -4,780 6,755 4,743 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 27,306 19,620 14,557 6,509 35,409 16,282 10,927 84.25%
-
Net Worth 120,906 11,845,625 113,389 10,764,000 74,464 8,046,500 78,189 33.75%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 120,906 11,845,625 113,389 10,764,000 74,464 8,046,500 78,189 33.75%
NOSH 392,935 391,720 381,525 371,428 313,800 350,000 348,749 8.28%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -18.60% -22.80% -18.29% -31.52% -15.61% 29.32% 30.27% -
ROE -3.54% -0.03% -1.99% -0.01% -6.42% 0.08% 6.07% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.86 4.08 3.23 1.33 9.76 6.58 4.49 19.44%
EPS -1.09 -0.93 -0.59 -0.42 -1.40 1.93 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3077 30.24 0.2972 28.98 0.2373 22.99 0.2242 23.52%
Adjusted Per Share Value based on latest NOSH - 371,428
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.86 1.29 0.99 0.40 2.47 1.86 1.26 29.67%
EPS -0.35 -0.29 -0.18 -0.13 -0.39 0.54 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0975 9.5546 0.0915 8.6822 0.0601 6.4903 0.0631 33.68%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.10 1.27 1.46 1.28 0.85 0.72 0.60 -
P/RPS 18.77 31.14 45.26 96.07 8.71 10.94 13.35 25.52%
P/EPS -100.92 -136.56 -247.46 -304.76 -55.80 37.31 44.12 -
EY -0.99 -0.73 -0.40 -0.33 -1.79 2.68 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 0.04 4.91 0.04 3.58 0.03 2.68 21.08%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 20/02/14 28/11/13 28/08/13 04/06/13 26/02/13 28/11/12 -
Price 1.04 1.21 1.21 1.35 1.07 0.80 0.75 -
P/RPS 17.75 29.67 37.51 101.32 10.96 12.15 16.69 4.19%
P/EPS -95.41 -130.11 -205.08 -321.43 -70.24 41.45 55.15 -
EY -1.05 -0.77 -0.49 -0.31 -1.42 2.41 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 0.04 4.07 0.05 4.51 0.03 3.35 0.59%

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