[BAHVEST] QoQ TTM Result on 30-Sep-2017 [#2]

Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -63.87%
YoY- -132.55%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 13,660 22,219 28,764 30,567 30,869 31,091 29,711 -40.51%
PBT 73,106 72,003 -12,042 -9,694 -6,297 -52,224 -4,043 -
Tax -12,245 -12,245 978 978 978 -8,398 683 -
NP 60,861 59,758 -11,064 -8,716 -5,319 -60,622 -3,360 -
-
NP to SH 60,861 59,758 -11,064 -8,716 -5,319 -60,622 -3,360 -
-
Tax Rate 16.75% 17.01% - - - - - -
Total Cost -47,201 -37,539 39,828 39,283 36,188 91,713 33,071 -
-
Net Worth 303,223 299,443 173,489 177,726 179,167 247,175 152,370 58.41%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 303,223 299,443 173,489 177,726 179,167 247,175 152,370 58.41%
NOSH 608,549 605,038 601,759 601,851 599,995 533,396 446,571 22.98%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 445.54% 268.95% -38.46% -28.51% -17.23% -194.98% -11.31% -
ROE 20.07% 19.96% -6.38% -4.90% -2.97% -24.53% -2.21% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.25 3.69 4.79 5.08 5.15 5.83 6.65 -51.54%
EPS 10.02 9.92 -1.84 -1.45 -0.89 -11.37 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4972 0.289 0.2953 0.2989 0.4634 0.3412 28.98%
Adjusted Per Share Value based on latest NOSH - 601,851
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.10 1.79 2.32 2.47 2.49 2.51 2.40 -40.63%
EPS 4.91 4.82 -0.89 -0.70 -0.43 -4.89 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2446 0.2415 0.1399 0.1434 0.1445 0.1994 0.1229 58.42%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.16 1.02 0.65 0.645 0.755 0.82 0.955 -
P/RPS 51.57 27.65 13.57 12.70 14.66 14.07 14.35 135.16%
P/EPS 11.57 10.28 -35.27 -44.54 -85.08 -7.21 -126.93 -
EY 8.64 9.73 -2.84 -2.25 -1.18 -13.86 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.05 2.25 2.18 2.53 1.77 2.80 -11.81%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 27/02/18 28/11/17 24/08/17 30/05/17 24/02/17 -
Price 1.19 1.15 0.99 0.60 0.675 0.80 0.885 -
P/RPS 52.91 31.17 20.66 11.81 13.11 13.72 13.30 151.70%
P/EPS 11.87 11.59 -53.72 -41.43 -76.07 -7.04 -117.62 -
EY 8.42 8.63 -1.86 -2.41 -1.31 -14.21 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.31 3.43 2.03 2.26 1.73 2.59 -5.49%

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