[BAHVEST] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 12.05%
YoY- 67.74%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 15,670 8,633 31,559 20,734 12,931 4,691 28,191 -32.32%
PBT 4,743 2,526 1,220 -1,679 1,909 -1,952 1,263 141.02%
Tax 0 0 -128 0 -3,818 0 -1,068 -
NP 4,743 2,526 1,092 -1,679 -1,909 -1,952 195 734.61%
-
NP to SH 4,743 2,526 1,092 -1,679 -1,909 -1,952 195 734.61%
-
Tax Rate 0.00% 0.00% 10.49% - 200.00% - 84.56% -
Total Cost 10,927 6,107 30,467 22,413 14,840 6,643 27,996 -46.50%
-
Net Worth 78,189 76,411 71,867 68,100 61,713 62,000 62,854 15.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 78,189 76,411 71,867 68,100 61,713 62,000 62,854 15.62%
NOSH 348,749 350,833 341,250 335,800 329,137 330,847 325,000 4.80%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 30.27% 29.26% 3.46% -8.10% -14.76% -41.61% 0.69% -
ROE 6.07% 3.31% 1.52% -2.47% -3.09% -3.15% 0.31% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.49 2.46 9.25 6.17 3.93 1.42 8.67 -35.43%
EPS 1.36 0.72 0.32 -0.50 -0.58 -0.59 0.06 696.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2242 0.2178 0.2106 0.2028 0.1875 0.1874 0.1934 10.32%
Adjusted Per Share Value based on latest NOSH - 328,571
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.26 0.70 2.55 1.67 1.04 0.38 2.27 -32.38%
EPS 0.38 0.20 0.09 -0.14 -0.15 -0.16 0.02 608.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0631 0.0616 0.058 0.0549 0.0498 0.05 0.0507 15.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.25 0.31 0.33 0.43 0.52 0.50 -
P/RPS 13.35 10.16 3.35 5.34 10.94 36.67 5.76 74.86%
P/EPS 44.12 34.72 96.88 -66.00 -74.14 -88.14 833.33 -85.82%
EY 2.27 2.88 1.03 -1.52 -1.35 -1.13 0.12 606.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 1.15 1.47 1.63 2.29 2.77 2.59 2.29%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 28/05/12 28/02/12 29/11/11 26/08/11 26/05/11 -
Price 0.75 0.65 0.31 0.34 0.40 0.45 0.50 -
P/RPS 16.69 26.42 3.35 5.51 10.18 31.74 5.76 102.85%
P/EPS 55.15 90.28 96.88 -68.00 -68.97 -76.27 833.33 -83.55%
EY 1.81 1.11 1.03 -1.47 -1.45 -1.31 0.12 507.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 2.98 1.47 1.68 2.13 2.40 2.59 18.65%

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