[BAHVEST] QoQ TTM Result on 30-Sep-2016 [#2]

Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -78.9%
YoY- -255.26%
Quarter Report
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 30,869 31,091 29,711 28,822 27,006 18,299 18,694 39.74%
PBT -6,297 -52,224 -4,043 -4,431 -2,778 -4,025 -712 328.23%
Tax 978 -8,398 683 683 683 683 2,238 -42.44%
NP -5,319 -60,622 -3,360 -3,748 -2,095 -3,342 1,526 -
-
NP to SH -5,319 -60,622 -3,360 -3,748 -2,095 -3,342 1,526 -
-
Tax Rate - - - - - - - -
Total Cost 36,188 91,713 33,071 32,570 29,101 21,641 17,168 64.47%
-
Net Worth 179,167 247,175 152,370 167,923 147,073 144,426 14,204,128 -94.59%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 179,167 247,175 152,370 167,923 147,073 144,426 14,204,128 -94.59%
NOSH 599,995 533,396 446,571 490,000 434,999 432,545 424,130 26.04%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -17.23% -194.98% -11.31% -13.00% -7.76% -18.26% 8.16% -
ROE -2.97% -24.53% -2.21% -2.23% -1.42% -2.31% 0.01% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.15 5.83 6.65 5.88 6.21 4.23 4.41 10.90%
EPS -0.89 -11.37 -0.75 -0.76 -0.48 -0.77 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2989 0.4634 0.3412 0.3427 0.3381 0.3339 33.49 -95.70%
Adjusted Per Share Value based on latest NOSH - 490,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.49 2.51 2.40 2.32 2.18 1.48 1.51 39.61%
EPS -0.43 -4.89 -0.27 -0.30 -0.17 -0.27 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1445 0.1994 0.1229 0.1354 0.1186 0.1165 11.457 -94.59%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.755 0.82 0.955 1.00 0.74 0.85 1.15 -
P/RPS 14.66 14.07 14.35 17.00 11.92 20.09 26.09 -31.93%
P/EPS -85.08 -7.21 -126.93 -130.74 -153.65 -110.01 319.63 -
EY -1.18 -13.86 -0.79 -0.76 -0.65 -0.91 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.77 2.80 2.92 2.19 2.55 0.03 1828.29%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 30/05/17 24/02/17 25/11/16 25/08/16 30/05/16 25/02/16 -
Price 0.675 0.80 0.885 0.98 1.10 0.805 0.87 -
P/RPS 13.11 13.72 13.30 16.66 17.72 19.03 19.74 -23.89%
P/EPS -76.07 -7.04 -117.62 -128.12 -228.40 -104.19 241.80 -
EY -1.31 -14.21 -0.85 -0.78 -0.44 -0.96 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.73 2.59 2.86 3.25 2.41 0.03 1688.41%

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