[BAHVEST] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 379.41%
YoY- 295.06%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 35,501 31,559 34,439 38,182 32,872 28,191 32,926 5.15%
PBT 5,698 1,220 4,509 9,218 2,768 983 2,634 67.34%
Tax -128 -128 -1,068 -1,068 -1,068 -1,068 -641 -65.86%
NP 5,570 1,092 3,441 8,150 1,700 -85 1,993 98.53%
-
NP to SH 5,570 1,092 3,441 8,150 1,700 -85 1,993 98.53%
-
Tax Rate 2.25% 10.49% 23.69% 11.59% 38.58% 108.65% 24.34% -
Total Cost 29,931 30,467 30,998 30,032 31,172 28,276 30,933 -2.17%
-
Net Worth 76,411 72,946 66,634 80,625 62,000 63,680 58,181 19.94%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 76,411 72,946 66,634 80,625 62,000 63,680 58,181 19.94%
NOSH 350,833 346,374 328,571 430,000 330,847 329,268 329,266 4.32%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.69% 3.46% 9.99% 21.35% 5.17% -0.30% 6.05% -
ROE 7.29% 1.50% 5.16% 10.11% 2.74% -0.13% 3.43% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.12 9.11 10.48 8.88 9.94 8.56 10.00 0.79%
EPS 1.59 0.32 1.05 1.90 0.51 -0.03 0.61 89.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2178 0.2106 0.2028 0.1875 0.1874 0.1934 0.1767 14.97%
Adjusted Per Share Value based on latest NOSH - 430,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.36 2.10 2.29 2.54 2.19 1.87 2.19 5.11%
EPS 0.37 0.07 0.23 0.54 0.11 -0.01 0.13 100.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0485 0.0443 0.0536 0.0412 0.0423 0.0387 19.90%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.25 0.31 0.33 0.43 0.52 0.50 0.54 -
P/RPS 2.47 3.40 3.15 4.84 5.23 5.84 5.40 -40.66%
P/EPS 15.75 98.33 31.51 22.69 101.20 -1,936.87 89.21 -68.56%
EY 6.35 1.02 3.17 4.41 0.99 -0.05 1.12 218.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.47 1.63 2.29 2.77 2.59 3.06 -47.95%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 28/02/12 29/11/11 26/08/11 26/05/11 25/02/11 -
Price 0.65 0.31 0.34 0.40 0.45 0.50 0.56 -
P/RPS 6.42 3.40 3.24 4.50 4.53 5.84 5.60 9.54%
P/EPS 40.94 98.33 32.47 21.10 87.58 -1,936.87 92.52 -41.96%
EY 2.44 1.02 3.08 4.74 1.14 -0.05 1.08 72.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 1.47 1.68 2.13 2.40 2.59 3.17 -4.04%

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