[BAHVEST] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 2100.0%
YoY- -80.44%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 31,559 34,439 38,182 32,872 28,191 32,926 34,241 -5.28%
PBT 1,220 4,509 9,218 2,768 983 2,634 2,704 -41.14%
Tax -128 -1,068 -1,068 -1,068 -1,068 -641 -641 -65.80%
NP 1,092 3,441 8,150 1,700 -85 1,993 2,063 -34.53%
-
NP to SH 1,092 3,441 8,150 1,700 -85 1,993 2,063 -34.53%
-
Tax Rate 10.49% 23.69% 11.59% 38.58% 108.65% 24.34% 23.71% -
Total Cost 30,467 30,998 30,032 31,172 28,276 30,933 32,178 -3.57%
-
Net Worth 72,946 66,634 80,625 62,000 63,680 58,181 53,435 23.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 72,946 66,634 80,625 62,000 63,680 58,181 53,435 23.03%
NOSH 346,374 328,571 430,000 330,847 329,268 329,266 330,257 3.22%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.46% 9.99% 21.35% 5.17% -0.30% 6.05% 6.02% -
ROE 1.50% 5.16% 10.11% 2.74% -0.13% 3.43% 3.86% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.11 10.48 8.88 9.94 8.56 10.00 10.37 -8.26%
EPS 0.32 1.05 1.90 0.51 -0.03 0.61 0.62 -35.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.2028 0.1875 0.1874 0.1934 0.1767 0.1618 19.19%
Adjusted Per Share Value based on latest NOSH - 330,847
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.10 2.29 2.54 2.19 1.87 2.19 2.28 -5.33%
EPS 0.07 0.23 0.54 0.11 -0.01 0.13 0.14 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.0443 0.0536 0.0412 0.0423 0.0387 0.0355 23.10%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.31 0.33 0.43 0.52 0.50 0.54 0.51 -
P/RPS 3.40 3.15 4.84 5.23 5.84 5.40 4.92 -21.81%
P/EPS 98.33 31.51 22.69 101.20 -1,936.87 89.21 81.64 13.18%
EY 1.02 3.17 4.41 0.99 -0.05 1.12 1.22 -11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.63 2.29 2.77 2.59 3.06 3.15 -39.80%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 29/11/11 26/08/11 26/05/11 25/02/11 26/11/10 -
Price 0.31 0.34 0.40 0.45 0.50 0.56 0.54 -
P/RPS 3.40 3.24 4.50 4.53 5.84 5.60 5.21 -24.74%
P/EPS 98.33 32.47 21.10 87.58 -1,936.87 92.52 86.45 8.95%
EY 1.02 3.08 4.74 1.14 -0.05 1.08 1.16 -8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.68 2.13 2.40 2.59 3.17 3.34 -42.11%

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