[BAHVEST] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 113.02%
YoY- 153.57%
Quarter Report
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 31,091 23,791 17,958 12,003 18,299 12,379 7,435 159.33%
PBT 19,365 -982 582 435 -4,025 -963 988 625.63%
Tax -8,398 0 0 0 683 0 0 -
NP 10,967 -982 582 435 -3,342 -963 988 396.87%
-
NP to SH 10,967 -982 582 435 -3,342 -963 988 396.87%
-
Tax Rate 43.37% - 0.00% 0.00% - - 0.00% -
Total Cost 20,124 24,773 17,376 11,568 21,641 13,342 6,447 113.43%
-
Net Worth 212,605 0 153,424 147,073 143,063 14,022,117 144,505 29.32%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 212,605 0 153,424 147,073 143,063 14,022,117 144,505 29.32%
NOSH 458,795 445,909 447,692 434,999 428,461 418,695 429,565 4.48%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 35.27% -4.13% 3.24% 3.62% -18.26% -7.78% 13.29% -
ROE 5.16% 0.00% 0.38% 0.30% -2.34% -0.01% 0.68% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.78 5.34 4.01 2.76 4.27 2.96 1.73 148.36%
EPS 2.38 -0.22 0.13 0.10 -0.78 -0.23 0.23 374.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4634 0.00 0.3427 0.3381 0.3339 33.49 0.3364 23.77%
Adjusted Per Share Value based on latest NOSH - 434,999
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.51 1.92 1.45 0.97 1.48 1.00 0.60 159.40%
EPS 0.88 -0.08 0.05 0.04 -0.27 -0.08 0.08 393.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.00 0.1238 0.1186 0.1154 11.3102 0.1166 29.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.82 0.955 1.00 0.74 0.85 1.15 0.87 -
P/RPS 12.10 17.90 24.93 26.82 19.90 38.90 50.27 -61.27%
P/EPS 34.30 -433.65 769.23 740.00 -108.97 -500.00 378.26 -79.78%
EY 2.92 -0.23 0.13 0.14 -0.92 -0.20 0.26 400.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.00 2.92 2.19 2.55 0.03 2.59 -22.39%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 25/11/16 25/08/16 30/05/16 25/02/16 20/11/15 -
Price 0.80 0.885 0.98 1.10 0.805 0.87 1.19 -
P/RPS 11.81 16.59 24.43 39.87 18.85 29.43 68.75 -69.06%
P/EPS 33.47 -401.86 753.85 1,100.00 -103.21 -378.26 517.39 -83.85%
EY 2.99 -0.25 0.13 0.09 -0.97 -0.26 0.19 526.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.00 2.86 3.25 2.41 0.03 3.54 -37.92%

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