[BAHVEST] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 1216.8%
YoY- 428.16%
Quarter Report
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 21,464 17,434 11,781 31,091 23,791 17,958 12,003 47.17%
PBT -8,237 -4,326 -1,076 19,365 -982 582 435 -
Tax 0 0 0 -8,398 0 0 0 -
NP -8,237 -4,326 -1,076 10,967 -982 582 435 -
-
NP to SH -8,237 -4,326 -1,076 10,967 -982 582 435 -
-
Tax Rate - - - 43.37% - 0.00% 0.00% -
Total Cost 29,701 21,760 12,857 20,124 24,773 17,376 11,568 87.18%
-
Net Worth 173,489 177,426 179,167 212,605 0 153,424 147,073 11.60%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 173,489 177,426 179,167 212,605 0 153,424 147,073 11.60%
NOSH 601,759 600,833 599,995 458,795 445,909 447,692 434,999 24.07%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -38.38% -24.81% -9.13% 35.27% -4.13% 3.24% 3.62% -
ROE -4.75% -2.44% -0.60% 5.16% 0.00% 0.38% 0.30% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.58 2.90 1.97 6.78 5.34 4.01 2.76 18.88%
EPS -1.37 -0.72 -0.18 2.38 -0.22 0.13 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.289 0.2953 0.2989 0.4634 0.00 0.3427 0.3381 -9.90%
Adjusted Per Share Value based on latest NOSH - 533,396
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.73 1.41 0.95 2.51 1.92 1.45 0.97 46.91%
EPS -0.66 -0.35 -0.09 0.89 -0.08 0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1432 0.1446 0.1716 0.00 0.1238 0.1187 11.59%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.65 0.645 0.755 0.82 0.955 1.00 0.74 -
P/RPS 18.18 22.23 38.41 12.10 17.90 24.93 26.82 -22.77%
P/EPS -47.37 -89.58 -420.60 34.30 -433.65 769.23 740.00 -
EY -2.11 -1.12 -0.24 2.92 -0.23 0.13 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.18 2.53 1.77 0.00 2.92 2.19 1.81%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 24/08/17 30/05/17 24/02/17 25/11/16 25/08/16 -
Price 0.99 0.60 0.675 0.80 0.885 0.98 1.10 -
P/RPS 27.69 20.68 34.34 11.81 16.59 24.43 39.87 -21.52%
P/EPS -72.15 -83.33 -376.03 33.47 -401.86 753.85 1,100.00 -
EY -1.39 -1.20 -0.27 2.99 -0.25 0.13 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 2.03 2.26 1.73 0.00 2.86 3.25 3.64%

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