[BAHVEST] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 23.01%
YoY- 176.84%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 27,265 26,945 30,629 33,862 34,298 35,501 31,559 -9.28%
PBT -9,962 -7,054 -2,968 9,654 7,872 5,698 1,220 -
Tax -1,812 -1,812 -1,812 -128 -128 -128 -128 484.25%
NP -11,774 -8,866 -4,780 9,526 7,744 5,570 1,092 -
-
NP to SH -11,774 -8,866 -4,780 9,526 7,744 5,570 1,092 -
-
Tax Rate - - - 1.33% 1.63% 2.25% 10.49% -
Total Cost 39,039 35,811 35,409 24,336 26,554 29,931 30,467 17.95%
-
Net Worth 120,803 10,764,000 83,302 8,115,066 78,897 76,411 72,946 39.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 120,803 10,764,000 83,302 8,115,066 78,897 76,411 72,946 39.93%
NOSH 406,470 371,428 352,676 352,982 351,904 350,833 346,374 11.24%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -43.18% -32.90% -15.61% 28.13% 22.58% 15.69% 3.46% -
ROE -9.75% -0.08% -5.74% 0.12% 9.82% 7.29% 1.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.71 7.25 8.68 9.59 9.75 10.12 9.11 -18.42%
EPS -2.90 -2.39 -1.36 2.70 2.20 1.59 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2972 28.98 0.2362 22.99 0.2242 0.2178 0.2106 25.78%
Adjusted Per Share Value based on latest NOSH - 352,982
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.81 1.79 2.04 2.25 2.28 2.36 2.10 -9.42%
EPS -0.78 -0.59 -0.32 0.63 0.51 0.37 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0803 7.1579 0.0554 5.3964 0.0525 0.0508 0.0485 39.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.46 1.28 0.85 0.72 0.60 0.25 0.31 -
P/RPS 21.77 17.64 9.79 7.51 6.16 2.47 3.40 244.42%
P/EPS -50.40 -53.62 -62.71 26.68 27.27 15.75 98.33 -
EY -1.98 -1.86 -1.59 3.75 3.67 6.35 1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.91 0.04 3.60 0.03 2.68 1.15 1.47 123.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 04/06/13 26/02/13 28/11/12 29/08/12 28/05/12 -
Price 1.21 1.35 1.07 0.80 0.75 0.65 0.31 -
P/RPS 18.04 18.61 12.32 8.34 7.70 6.42 3.40 203.90%
P/EPS -41.77 -56.56 -78.95 29.64 34.08 40.94 98.33 -
EY -2.39 -1.77 -1.27 3.37 2.93 2.44 1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.07 0.05 4.53 0.03 3.35 2.98 1.47 97.05%

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