[BAHVEST] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -44.29%
YoY- -147.46%
Quarter Report
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,203 23,023 15,977 12,306 4,949 30,629 23,037 -79.17%
PBT -1,818 -3,272 -3,643 -2,251 -1,560 -2,968 6,755 -
Tax 0 -1,011 0 0 0 -1,812 0 -
NP -1,818 -4,283 -3,643 -2,251 -1,560 -4,780 6,755 -
-
NP to SH -1,818 -4,283 -3,643 -2,251 -1,560 -4,780 6,755 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 4,021 27,306 19,620 14,557 6,509 35,409 16,282 -60.73%
-
Net Worth 124,108 120,906 11,845,625 113,389 10,764,000 74,464 8,046,500 -93.85%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 124,108 120,906 11,845,625 113,389 10,764,000 74,464 8,046,500 -93.85%
NOSH 404,000 392,935 391,720 381,525 371,428 313,800 350,000 10.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -82.52% -18.60% -22.80% -18.29% -31.52% -15.61% 29.32% -
ROE -1.46% -3.54% -0.03% -1.99% -0.01% -6.42% 0.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.55 5.86 4.08 3.23 1.33 9.76 6.58 -80.96%
EPS -0.45 -1.09 -0.93 -0.59 -0.42 -1.40 1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3072 0.3077 30.24 0.2972 28.98 0.2373 22.99 -94.41%
Adjusted Per Share Value based on latest NOSH - 406,470
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.18 1.86 1.29 0.99 0.40 2.47 1.86 -79.01%
EPS -0.15 -0.35 -0.29 -0.18 -0.13 -0.39 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1002 0.0976 9.5606 0.0915 8.6876 0.0601 6.4943 -93.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.935 1.10 1.27 1.46 1.28 0.85 0.72 -
P/RPS 171.47 18.77 31.14 45.26 96.07 8.71 10.94 529.46%
P/EPS -207.78 -100.92 -136.56 -247.46 -304.76 -55.80 37.31 -
EY -0.48 -0.99 -0.73 -0.40 -0.33 -1.79 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.57 0.04 4.91 0.04 3.58 0.03 2092.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 20/02/14 28/11/13 28/08/13 04/06/13 26/02/13 -
Price 0.88 1.04 1.21 1.21 1.35 1.07 0.80 -
P/RPS 161.38 17.75 29.67 37.51 101.32 10.96 12.15 463.51%
P/EPS -195.56 -95.41 -130.11 -205.08 -321.43 -70.24 41.45 -
EY -0.51 -1.05 -0.77 -0.49 -0.31 -1.42 2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.38 0.04 4.07 0.05 4.51 0.03 2004.36%

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