[BAHVEST] QoQ Quarter Result on 30-Jun-2017 [#1]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 98.2%
YoY- -347.36%
Quarter Report
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 755 4,030 5,653 11,781 7,300 5,833 5,955 -74.79%
PBT 80,240 -3,911 -3,250 -1,076 -51,243 -1,563 147 6604.76%
Tax -12,245 0 0 0 -8,398 0 0 -
NP 67,995 -3,911 -3,250 -1,076 -59,641 -1,563 147 5903.39%
-
NP to SH 67,995 -3,911 -3,250 -1,076 -59,641 -1,563 147 5903.39%
-
Tax Rate 15.26% - - - - - 0.00% -
Total Cost -67,240 7,941 8,903 12,857 66,941 7,396 5,808 -
-
Net Worth 299,443 173,489 177,726 179,167 247,175 152,370 167,923 47.10%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 299,443 173,489 177,726 179,167 247,175 152,370 167,923 47.10%
NOSH 605,038 601,759 601,851 599,995 533,396 446,571 490,000 15.11%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9,005.96% -97.05% -57.49% -9.13% -817.00% -26.80% 2.47% -
ROE 22.71% -2.25% -1.83% -0.60% -24.13% -1.03% 0.09% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.13 0.67 0.94 1.97 1.37 1.31 1.22 -77.55%
EPS 11.29 -0.65 -0.54 -0.18 -11.21 0.35 0.03 5131.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4972 0.289 0.2953 0.2989 0.4634 0.3412 0.3427 28.18%
Adjusted Per Share Value based on latest NOSH - 599,995
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.06 0.32 0.45 0.95 0.59 0.47 0.48 -75.03%
EPS 5.47 -0.31 -0.26 -0.09 -4.80 -0.13 0.01 6614.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.1396 0.143 0.1442 0.1989 0.1226 0.1352 47.06%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.02 0.65 0.645 0.755 0.82 0.955 1.00 -
P/RPS 813.65 96.82 68.67 38.41 59.92 73.11 82.28 361.35%
P/EPS 9.03 -99.77 -119.44 -420.60 -7.33 -272.86 3,333.33 -98.06%
EY 11.07 -1.00 -0.84 -0.24 -13.64 -0.37 0.03 5063.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.25 2.18 2.53 1.77 2.80 2.92 -21.02%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 28/11/17 24/08/17 30/05/17 24/02/17 25/11/16 -
Price 1.15 0.99 0.60 0.675 0.80 0.885 0.98 -
P/RPS 917.35 147.47 63.88 34.34 58.45 67.76 80.64 406.56%
P/EPS 10.19 -151.96 -111.11 -376.03 -7.15 -252.86 3,266.67 -97.87%
EY 9.82 -0.66 -0.90 -0.27 -13.98 -0.40 0.03 4666.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 3.43 2.03 2.26 1.73 2.59 2.86 -13.28%

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