[BAHVEST] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 96.82%
YoY- -106.34%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 21,352 21,290 19,472 13,439 9,115 9,874 7,694 97.60%
PBT 2,798 2,712 2,584 552 -1,825 742 289 354.88%
Tax -590 -590 -630 -630 -630 -630 -4 2700.16%
NP 2,208 2,122 1,954 -78 -2,455 112 285 292.02%
-
NP to SH 2,208 2,122 1,954 -78 -2,455 112 285 292.02%
-
Tax Rate 21.09% 21.76% 24.38% 114.13% - 84.91% 1.38% -
Total Cost 19,144 19,168 17,518 13,517 11,570 9,762 7,409 88.40%
-
Net Worth 51,518 54,071 50,253 49,697 48,904 51,507 48,741 3.76%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 1,046 -
Div Payout % - - - - - - 367.06% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 51,518 54,071 50,253 49,697 48,904 51,507 48,741 3.76%
NOSH 331,309 329,902 326,111 329,999 329,770 328,494 330,000 0.26%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.34% 9.97% 10.03% -0.58% -26.93% 1.13% 3.70% -
ROE 4.29% 3.92% 3.89% -0.16% -5.02% 0.22% 0.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.44 6.45 5.97 4.07 2.76 3.01 2.33 97.07%
EPS 0.67 0.64 0.60 -0.02 -0.74 0.03 0.09 281.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.1555 0.1639 0.1541 0.1506 0.1483 0.1568 0.1477 3.49%
Adjusted Per Share Value based on latest NOSH - 329,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.72 1.72 1.57 1.08 0.74 0.80 0.62 97.55%
EPS 0.18 0.17 0.16 -0.01 -0.20 0.01 0.02 333.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0416 0.0436 0.0405 0.0401 0.0394 0.0415 0.0393 3.86%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.40 0.40 0.44 0.47 0.51 0.63 0.64 -
P/RPS 6.21 6.20 7.37 11.54 18.45 20.96 27.45 -62.90%
P/EPS 60.02 62.19 73.43 -1,988.46 -68.51 1,847.78 741.05 -81.30%
EY 1.67 1.61 1.36 -0.05 -1.46 0.05 0.13 449.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
P/NAPS 2.57 2.44 2.86 3.12 3.44 4.02 4.33 -29.39%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 25/05/09 23/02/09 26/11/08 18/08/08 28/05/08 25/02/08 -
Price 0.60 0.40 0.37 0.37 0.43 0.68 0.55 -
P/RPS 9.31 6.20 6.20 9.09 15.56 22.62 23.59 -46.22%
P/EPS 90.03 62.19 61.75 -1,565.38 -57.76 1,994.43 636.84 -72.89%
EY 1.11 1.61 1.62 -0.06 -1.73 0.05 0.16 264.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
P/NAPS 3.86 2.44 2.40 2.46 2.90 4.34 3.72 2.49%

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