[BAHVEST] QoQ Quarter Result on 31-Dec-2022 [#1]

Announcement Date
10-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- -289.46%
YoY- 38.66%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 38,938 19,217 34,363 23,290 42,207 42,845 52,008 -17.53%
PBT 9,506 2,153 -8,880 -6,420 3,871 4,267 13,449 -20.63%
Tax -10 0 -2,360 1,314 -1,176 -1,254 -4,909 -98.38%
NP 9,496 2,153 -11,240 -5,106 2,695 3,013 8,540 7.32%
-
NP to SH 9,496 2,153 -11,240 -5,106 2,695 3,013 8,540 7.32%
-
Tax Rate 0.11% 0.00% - - 30.38% 29.39% 36.50% -
Total Cost 29,442 17,064 45,603 28,396 39,512 39,832 43,468 -22.85%
-
Net Worth 123,482 113,935 111,828 123,110 128,193 12,548,801 121,023 1.34%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 123,482 113,935 111,828 123,110 128,193 12,548,801 121,023 1.34%
NOSH 1,239,779 1,239,779 1,239,779 1,239,779 1,239,779 1,239,779 1,235,320 0.24%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 24.39% 11.20% -32.71% -21.92% 6.39% 7.03% 16.42% -
ROE 7.69% 1.89% -10.05% -4.15% 2.10% 0.02% 7.06% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.14 1.55 2.77 1.88 3.40 3.46 4.21 -17.74%
EPS 0.77 0.17 -0.91 -0.41 0.22 0.24 0.69 7.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0996 0.0919 0.0902 0.0993 0.1034 10.13 0.098 1.08%
Adjusted Per Share Value based on latest NOSH - 1,239,779
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.14 1.55 2.77 1.88 3.40 3.46 4.19 -17.48%
EPS 0.77 0.17 -0.91 -0.41 0.22 0.24 0.69 7.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0996 0.0919 0.0902 0.0993 0.1034 10.121 0.0976 1.36%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.295 0.215 0.305 0.305 0.305 0.315 0.415 -
P/RPS 9.39 13.87 11.00 16.24 8.96 9.11 9.85 -3.13%
P/EPS 38.51 123.81 -33.64 -74.06 140.31 129.51 60.01 -25.58%
EY 2.60 0.81 -2.97 -1.35 0.71 0.77 1.67 34.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 2.34 3.38 3.07 2.95 0.03 4.23 -21.16%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 26/05/23 10/05/23 25/11/22 26/08/22 27/05/22 -
Price 0.475 0.32 0.225 0.115 0.305 0.335 0.365 -
P/RPS 15.12 20.64 8.12 6.12 8.96 9.69 8.67 44.83%
P/EPS 62.02 184.27 -24.82 -27.92 140.31 137.73 52.78 11.34%
EY 1.61 0.54 -4.03 -3.58 0.71 0.73 1.89 -10.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.77 3.48 2.49 1.16 2.95 0.03 3.72 18.00%

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