[BAHVEST] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 219.76%
YoY- 186.8%
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 108,342 85,052 42,845 149,302 97,294 75,449 31,779 126.01%
PBT 1,718 8,138 4,267 19,555 14,470 16,512 4,591 -47.97%
Tax -1,116 -2,430 -1,254 -7,129 -10,584 -4,302 -1,387 -13.45%
NP 602 5,708 3,013 12,426 3,886 12,210 3,204 -67.09%
-
NP to SH 602 5,708 3,013 12,426 3,886 12,210 3,204 -67.09%
-
Tax Rate 64.96% 29.86% 29.39% 36.46% 73.14% 26.05% 30.21% -
Total Cost 107,740 79,344 39,832 136,876 93,408 63,239 28,575 141.66%
-
Net Worth 123,110 128,193 12,548,801 121,023 112,933 119,778 110,512 7.44%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 123,110 128,193 12,548,801 121,023 112,933 119,778 110,512 7.44%
NOSH 1,239,779 1,239,779 1,239,779 1,235,320 1,234,320 1,232,590 1,232,140 0.41%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.56% 6.71% 7.03% 8.32% 3.99% 16.18% 10.08% -
ROE 0.49% 4.45% 0.02% 10.27% 3.44% 10.19% 2.90% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.74 6.86 3.46 12.09 7.83 6.12 2.58 125.05%
EPS 0.05 0.46 0.24 1.01 0.32 0.99 0.26 -66.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.1034 10.13 0.098 0.0909 0.0972 0.0897 6.99%
Adjusted Per Share Value based on latest NOSH - 1,235,320
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.72 6.84 3.45 12.01 7.83 6.07 2.56 125.88%
EPS 0.05 0.46 0.24 1.00 0.31 0.98 0.26 -66.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.1032 10.0976 0.0974 0.0909 0.0964 0.0889 7.48%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.305 0.305 0.315 0.415 0.44 0.51 0.40 -
P/RPS 3.49 4.45 9.11 3.43 5.62 8.33 15.51 -62.90%
P/EPS 628.13 66.25 129.51 41.24 140.67 51.47 153.81 154.83%
EY 0.16 1.51 0.77 2.42 0.71 1.94 0.65 -60.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.95 0.03 4.23 4.84 5.25 4.46 -21.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 10/05/23 25/11/22 26/08/22 27/05/22 21/02/22 15/11/21 13/08/21 -
Price 0.115 0.305 0.335 0.365 0.415 0.53 0.47 -
P/RPS 1.32 4.45 9.69 3.02 5.30 8.66 18.22 -82.53%
P/EPS 236.84 66.25 137.73 36.27 132.68 53.49 180.73 19.69%
EY 0.42 1.51 0.73 2.76 0.75 1.87 0.55 -16.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 2.95 0.03 3.72 4.57 5.45 5.24 -63.30%

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