[BAHVEST] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 57.55%
YoY- -16.54%
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 17,212 10,897 5,914 2,203 23,023 15,977 12,306 25.09%
PBT -4,566 -4,817 -3,754 -1,818 -3,272 -3,643 -2,251 60.31%
Tax 2,238 0 0 0 -1,011 0 0 -
NP -2,328 -4,817 -3,754 -1,818 -4,283 -3,643 -2,251 2.26%
-
NP to SH -2,328 -4,817 -3,754 -1,818 -4,283 -3,643 -2,251 2.26%
-
Tax Rate - - - - - - - -
Total Cost 19,540 15,714 9,668 4,021 27,306 19,620 14,557 21.70%
-
Net Worth 133,117 126,466 125,024 124,108 120,906 11,845,625 113,389 11.29%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 133,117 126,466 125,024 124,108 120,906 11,845,625 113,389 11.29%
NOSH 410,350 408,220 408,043 404,000 392,935 391,720 381,525 4.98%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -13.53% -44.20% -63.48% -82.52% -18.60% -22.80% -18.29% -
ROE -1.75% -3.81% -3.00% -1.46% -3.54% -0.03% -1.99% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.19 2.67 1.45 0.55 5.86 4.08 3.23 18.96%
EPS -0.57 -1.18 -0.92 -0.45 -1.09 -0.93 -0.59 -2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3244 0.3098 0.3064 0.3072 0.3077 30.24 0.2972 6.01%
Adjusted Per Share Value based on latest NOSH - 404,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.39 0.88 0.48 0.18 1.86 1.29 0.99 25.41%
EPS -0.19 -0.39 -0.30 -0.15 -0.35 -0.29 -0.18 3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1074 0.1021 0.1009 0.1002 0.0976 9.5606 0.0915 11.28%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.89 0.89 1.02 0.935 1.10 1.27 1.46 -
P/RPS 21.22 33.34 70.38 171.47 18.77 31.14 45.26 -39.67%
P/EPS -156.88 -75.42 -110.87 -207.78 -100.92 -136.56 -247.46 -26.22%
EY -0.64 -1.33 -0.90 -0.48 -0.99 -0.73 -0.40 36.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.87 3.33 3.04 3.57 0.04 4.91 -32.24%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 13/02/15 25/11/14 28/08/14 29/05/14 20/02/14 28/11/13 -
Price 0.835 0.935 0.955 0.88 1.04 1.21 1.21 -
P/RPS 19.91 35.03 65.89 161.38 17.75 29.67 37.51 -34.46%
P/EPS -147.18 -79.24 -103.80 -195.56 -95.41 -130.11 -205.08 -19.85%
EY -0.68 -1.26 -0.96 -0.51 -1.05 -0.77 -0.49 24.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 3.02 3.12 2.86 3.38 0.04 4.07 -26.41%

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