[BAHVEST] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 410.07%
YoY- 227.65%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 30,629 33,862 34,298 35,501 31,559 34,439 38,182 -13.65%
PBT -2,968 9,654 7,872 5,698 1,220 4,509 9,218 -
Tax -1,812 -128 -128 -128 -128 -1,068 -1,068 42.20%
NP -4,780 9,526 7,744 5,570 1,092 3,441 8,150 -
-
NP to SH -4,780 9,526 7,744 5,570 1,092 3,441 8,150 -
-
Tax Rate - 1.33% 1.63% 2.25% 10.49% 23.69% 11.59% -
Total Cost 35,409 24,336 26,554 29,931 30,467 30,998 30,032 11.59%
-
Net Worth 83,302 8,115,066 78,897 76,411 72,946 66,634 80,625 2.19%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 83,302 8,115,066 78,897 76,411 72,946 66,634 80,625 2.19%
NOSH 352,676 352,982 351,904 350,833 346,374 328,571 430,000 -12.36%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -15.61% 28.13% 22.58% 15.69% 3.46% 9.99% 21.35% -
ROE -5.74% 0.12% 9.82% 7.29% 1.50% 5.16% 10.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.68 9.59 9.75 10.12 9.11 10.48 8.88 -1.50%
EPS -1.36 2.70 2.20 1.59 0.32 1.05 1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2362 22.99 0.2242 0.2178 0.2106 0.2028 0.1875 16.62%
Adjusted Per Share Value based on latest NOSH - 350,833
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.47 2.73 2.77 2.86 2.55 2.78 3.08 -13.67%
EPS -0.39 0.77 0.62 0.45 0.09 0.28 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 6.545 0.0636 0.0616 0.0588 0.0537 0.065 2.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.85 0.72 0.60 0.25 0.31 0.33 0.43 -
P/RPS 9.79 7.51 6.16 2.47 3.40 3.15 4.84 59.87%
P/EPS -62.71 26.68 27.27 15.75 98.33 31.51 22.69 -
EY -1.59 3.75 3.67 6.35 1.02 3.17 4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 0.03 2.68 1.15 1.47 1.63 2.29 35.16%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 04/06/13 26/02/13 28/11/12 29/08/12 28/05/12 28/02/12 29/11/11 -
Price 1.07 0.80 0.75 0.65 0.31 0.34 0.40 -
P/RPS 12.32 8.34 7.70 6.42 3.40 3.24 4.50 95.58%
P/EPS -78.95 29.64 34.08 40.94 98.33 32.47 21.10 -
EY -1.27 3.37 2.93 2.44 1.02 3.08 4.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 0.03 3.35 2.98 1.47 1.68 2.13 65.30%

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