[BAHVEST] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -61.84%
YoY- -153.93%
Quarter Report
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,914 2,203 23,023 15,977 12,306 4,949 30,629 -66.55%
PBT -3,754 -1,818 -3,272 -3,643 -2,251 -1,560 -2,968 16.93%
Tax 0 0 -1,011 0 0 0 -1,812 -
NP -3,754 -1,818 -4,283 -3,643 -2,251 -1,560 -4,780 -14.86%
-
NP to SH -3,754 -1,818 -4,283 -3,643 -2,251 -1,560 -4,780 -14.86%
-
Tax Rate - - - - - - - -
Total Cost 9,668 4,021 27,306 19,620 14,557 6,509 35,409 -57.87%
-
Net Worth 125,024 124,108 120,906 11,845,625 113,389 10,764,000 74,464 41.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 125,024 124,108 120,906 11,845,625 113,389 10,764,000 74,464 41.21%
NOSH 408,043 404,000 392,935 391,720 381,525 371,428 313,800 19.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -63.48% -82.52% -18.60% -22.80% -18.29% -31.52% -15.61% -
ROE -3.00% -1.46% -3.54% -0.03% -1.99% -0.01% -6.42% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.45 0.55 5.86 4.08 3.23 1.33 9.76 -71.91%
EPS -0.92 -0.45 -1.09 -0.93 -0.59 -0.42 -1.40 -24.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3064 0.3072 0.3077 30.24 0.2972 28.98 0.2373 18.55%
Adjusted Per Share Value based on latest NOSH - 397,714
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.48 0.18 1.86 1.29 0.99 0.40 2.47 -66.41%
EPS -0.30 -0.15 -0.35 -0.29 -0.18 -0.13 -0.39 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1009 0.1002 0.0976 9.5606 0.0915 8.6876 0.0601 41.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.02 0.935 1.10 1.27 1.46 1.28 0.85 -
P/RPS 70.38 171.47 18.77 31.14 45.26 96.07 8.71 302.16%
P/EPS -110.87 -207.78 -100.92 -136.56 -247.46 -304.76 -55.80 57.98%
EY -0.90 -0.48 -0.99 -0.73 -0.40 -0.33 -1.79 -36.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.04 3.57 0.04 4.91 0.04 3.58 -4.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 20/02/14 28/11/13 28/08/13 04/06/13 -
Price 0.955 0.88 1.04 1.21 1.21 1.35 1.07 -
P/RPS 65.89 161.38 17.75 29.67 37.51 101.32 10.96 230.26%
P/EPS -103.80 -195.56 -95.41 -130.11 -205.08 -321.43 -70.24 29.70%
EY -0.96 -0.51 -1.05 -0.77 -0.49 -0.31 -1.42 -22.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 2.86 3.38 0.04 4.07 0.05 4.51 -21.76%

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