[BAHVEST] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 23.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 4,442 3,600 4,683 6,406 4,156 2,993 1,821 80.91%
PBT 744 1,081 1,852 5,430 4,353 3,917 3,378 -63.42%
Tax -124 -112 -72 -64 0 0 0 -
NP 620 969 1,780 5,366 4,353 3,917 3,378 -67.60%
-
NP to SH 620 969 1,780 5,366 4,353 3,917 3,378 -67.60%
-
Tax Rate 16.67% 10.36% 3.89% 1.18% 0.00% 0.00% 0.00% -
Total Cost 3,822 2,631 2,903 1,040 -197 -924 -1,557 -
-
Net Worth 32,828 34,060 34,825 35,455 33,310 28,438 6,386 196.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,042 1,042 1,042 1,042 - - - -
Div Payout % 168.19% 107.62% 58.58% 19.43% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 32,828 34,060 34,825 35,455 33,310 28,438 6,386 196.97%
NOSH 290,000 302,222 297,142 297,941 290,666 256,666 46,147 239.40%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.96% 26.92% 38.01% 83.77% 104.74% 130.87% 185.50% -
ROE 1.89% 2.84% 5.11% 15.13% 13.07% 13.77% 52.89% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.53 1.19 1.58 2.15 1.43 1.17 3.95 -46.77%
EPS 0.21 0.32 0.60 1.80 1.50 1.53 7.32 -90.56%
DPS 0.36 0.35 0.35 0.35 0.00 0.00 0.00 -
NAPS 0.1132 0.1127 0.1172 0.119 0.1146 0.1108 0.1384 -12.50%
Adjusted Per Share Value based on latest NOSH - 297,941
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.30 0.24 0.31 0.43 0.28 0.20 0.12 83.89%
EPS 0.04 0.06 0.12 0.36 0.29 0.26 0.22 -67.80%
DPS 0.07 0.07 0.07 0.07 0.00 0.00 0.00 -
NAPS 0.0218 0.0226 0.0232 0.0236 0.0222 0.0189 0.0042 198.88%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.25 0.26 0.28 0.28 0.26 0.29 0.00 -
P/RPS 16.32 21.83 17.77 13.02 18.18 24.87 0.00 -
P/EPS 116.94 81.09 46.74 15.55 17.36 19.00 0.00 -
EY 0.86 1.23 2.14 6.43 5.76 5.26 0.00 -
DY 1.44 1.33 1.25 1.25 0.00 0.00 0.00 -
P/NAPS 2.21 2.31 2.39 2.35 2.27 2.62 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 24/11/06 28/08/06 29/05/06 - - - -
Price 0.29 0.25 0.27 0.31 0.00 0.00 0.00 -
P/RPS 18.93 20.99 17.13 14.42 0.00 0.00 0.00 -
P/EPS 135.65 77.97 45.07 17.21 0.00 0.00 0.00 -
EY 0.74 1.28 2.22 5.81 0.00 0.00 0.00 -
DY 1.24 1.38 1.30 1.13 0.00 0.00 0.00 -
P/NAPS 2.56 2.22 2.30 2.61 0.00 0.00 0.00 -

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