[BAHVEST] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -76.26%
YoY- 12.43%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 32,872 28,191 32,926 34,241 35,398 35,494 27,920 11.53%
PBT 2,768 983 2,634 2,704 9,332 10,286 6,260 -42.04%
Tax -1,068 -1,068 -641 -641 -641 -641 -590 48.69%
NP 1,700 -85 1,993 2,063 8,691 9,645 5,670 -55.30%
-
NP to SH 1,700 -85 1,993 2,063 8,691 9,645 5,670 -55.30%
-
Tax Rate 38.58% 108.65% 24.34% 23.71% 6.87% 6.23% 9.42% -
Total Cost 31,172 28,276 30,933 32,178 26,707 25,849 22,250 25.28%
-
Net Worth 62,000 63,680 58,181 53,435 60,023 63,608 56,351 6.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 62,000 63,680 58,181 53,435 60,023 63,608 56,351 6.59%
NOSH 330,847 329,268 329,266 330,257 330,707 330,092 329,539 0.26%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.17% -0.30% 6.05% 6.02% 24.55% 27.17% 20.31% -
ROE 2.74% -0.13% 3.43% 3.86% 14.48% 15.16% 10.06% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.94 8.56 10.00 10.37 10.70 10.75 8.47 11.29%
EPS 0.51 -0.03 0.61 0.62 2.63 2.92 1.72 -55.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1874 0.1934 0.1767 0.1618 0.1815 0.1927 0.171 6.31%
Adjusted Per Share Value based on latest NOSH - 330,257
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.19 1.87 2.19 2.28 2.35 2.36 1.86 11.53%
EPS 0.11 -0.01 0.13 0.14 0.58 0.64 0.38 -56.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0412 0.0423 0.0387 0.0355 0.0399 0.0423 0.0375 6.49%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.52 0.50 0.54 0.51 0.51 0.56 0.60 -
P/RPS 5.23 5.84 5.40 4.92 4.76 5.21 7.08 -18.32%
P/EPS 101.20 -1,936.87 89.21 81.64 19.41 19.17 34.87 103.86%
EY 0.99 -0.05 1.12 1.22 5.15 5.22 2.87 -50.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.59 3.06 3.15 2.81 2.91 3.51 -14.63%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 25/02/11 26/11/10 27/08/10 27/05/10 22/02/10 -
Price 0.45 0.50 0.56 0.54 0.50 0.57 0.56 -
P/RPS 4.53 5.84 5.60 5.21 4.67 5.30 6.61 -22.32%
P/EPS 87.58 -1,936.87 92.52 86.45 19.03 19.51 32.55 93.80%
EY 1.14 -0.05 1.08 1.16 5.26 5.13 3.07 -48.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.59 3.17 3.34 2.75 2.96 3.27 -18.68%

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