[BAHVEST] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -76.83%
YoY- -54.03%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 13,439 9,115 9,874 7,694 9,688 9,765 9,060 29.97%
PBT 552 -1,825 742 289 1,246 2,797 2,899 -66.80%
Tax -630 -630 -630 -4 -16 -56 -64 357.40%
NP -78 -2,455 112 285 1,230 2,741 2,835 -
-
NP to SH -78 -2,455 112 285 1,230 2,741 2,835 -
-
Tax Rate 114.13% - 84.91% 1.38% 1.28% 2.00% 2.21% -
Total Cost 13,517 11,570 9,762 7,409 8,458 7,024 6,225 67.44%
-
Net Worth 49,697 48,904 51,507 48,741 47,108 36,995 37,002 21.66%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 1,046 1,046 1,046 1,046 -
Div Payout % - - - 367.06% 85.05% 38.17% 36.90% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 49,697 48,904 51,507 48,741 47,108 36,995 37,002 21.66%
NOSH 329,999 329,770 328,494 330,000 312,807 301,999 298,888 6.80%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -0.58% -26.93% 1.13% 3.70% 12.70% 28.07% 31.29% -
ROE -0.16% -5.02% 0.22% 0.58% 2.61% 7.41% 7.66% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.07 2.76 3.01 2.33 3.10 3.23 3.03 21.67%
EPS -0.02 -0.74 0.03 0.09 0.39 0.91 0.95 -
DPS 0.00 0.00 0.00 0.32 0.33 0.35 0.35 -
NAPS 0.1506 0.1483 0.1568 0.1477 0.1506 0.1225 0.1238 13.91%
Adjusted Per Share Value based on latest NOSH - 330,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.89 0.61 0.66 0.51 0.64 0.65 0.60 29.97%
EPS -0.01 -0.16 0.01 0.02 0.08 0.18 0.19 -
DPS 0.00 0.00 0.00 0.07 0.07 0.07 0.07 -
NAPS 0.033 0.0325 0.0343 0.0324 0.0313 0.0246 0.0246 21.56%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.51 0.63 0.64 0.65 0.52 0.31 -
P/RPS 11.54 18.45 20.96 27.45 20.99 16.08 10.23 8.34%
P/EPS -1,988.46 -68.51 1,847.78 741.05 165.30 57.29 32.68 -
EY -0.05 -1.46 0.05 0.13 0.60 1.75 3.06 -
DY 0.00 0.00 0.00 0.50 0.51 0.67 1.13 -
P/NAPS 3.12 3.44 4.02 4.33 4.32 4.24 2.50 15.86%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 18/08/08 28/05/08 25/02/08 26/11/07 23/08/07 28/05/07 -
Price 0.37 0.43 0.68 0.55 0.69 0.65 0.46 -
P/RPS 9.09 15.56 22.62 23.59 22.28 20.10 15.18 -28.88%
P/EPS -1,565.38 -57.76 1,994.43 636.84 175.48 71.62 48.50 -
EY -0.06 -1.73 0.05 0.16 0.57 1.40 2.06 -
DY 0.00 0.00 0.00 0.58 0.48 0.53 0.76 -
P/NAPS 2.46 2.90 4.34 3.72 4.58 5.31 3.72 -24.03%

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