[BAHVEST] QoQ 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- 202.59%
YoY- 108.24%
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 52,008 21,845 43,650 31,799 32,304 15,602 26,726 55.93%
PBT 13,449 -7,549 11,921 4,591 5,924 -23,112 2,491 208.07%
Tax -4,909 -775 -2,915 -1,387 -1,823 1,363 -1,039 181.83%
NP 8,540 -8,324 9,006 3,204 4,101 -21,749 1,452 226.18%
-
NP to SH 8,540 -8,324 9,006 3,204 4,101 -21,749 1,452 226.18%
-
Tax Rate 36.50% - 24.45% 30.21% 30.77% - 41.71% -
Total Cost 43,468 30,169 34,644 28,595 28,203 37,351 25,274 43.59%
-
Net Worth 121,023 112,933 119,778 110,512 107,281 10,392,386 125,600 -2.44%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 121,023 112,933 119,778 110,512 107,281 10,392,386 125,600 -2.44%
NOSH 1,235,320 1,234,320 1,232,590 1,232,140 1,231,940 1,231,325 1,231,325 0.21%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 16.42% -38.10% 20.63% 10.08% 12.70% -139.40% 5.43% -
ROE 7.06% -7.37% 7.52% 2.90% 3.82% -0.21% 1.16% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.21 1.76 3.54 2.58 2.62 1.27 2.17 55.61%
EPS 0.69 -0.67 0.73 0.26 0.33 -1.77 0.12 221.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.0909 0.0972 0.0897 0.0871 8.44 0.1022 -2.76%
Adjusted Per Share Value based on latest NOSH - 1,235,320
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.19 1.76 3.52 2.56 2.61 1.26 2.16 55.60%
EPS 0.69 -0.67 0.73 0.26 0.33 -1.75 0.12 221.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.0911 0.0966 0.0891 0.0865 8.3824 0.1013 -2.45%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.415 0.44 0.51 0.40 0.49 0.53 0.50 -
P/RPS 9.85 25.02 14.40 15.50 18.68 41.83 22.99 -43.19%
P/EPS 60.01 -65.67 69.78 153.81 147.17 -30.01 423.20 -72.83%
EY 1.67 -1.52 1.43 0.65 0.68 -3.33 0.24 264.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 4.84 5.25 4.46 5.63 0.06 4.89 -9.22%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 21/02/22 15/11/21 13/08/21 25/05/21 01/03/21 26/11/20 -
Price 0.365 0.415 0.53 0.47 0.48 0.465 0.49 -
P/RPS 8.67 23.60 14.96 18.21 18.30 36.70 22.53 -47.12%
P/EPS 52.78 -61.94 72.52 180.73 144.16 -26.33 414.73 -74.73%
EY 1.89 -1.61 1.38 0.55 0.69 -3.80 0.24 296.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 4.57 5.45 5.24 5.51 0.06 4.79 -15.52%

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