[BAHVEST] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 8.6%
YoY- 1794.64%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 27,920 21,103 21,352 21,290 19,472 13,439 9,115 110.48%
PBT 6,260 2,425 2,798 2,712 2,584 552 -1,825 -
Tax -590 -590 -590 -590 -630 -630 -630 -4.26%
NP 5,670 1,835 2,208 2,122 1,954 -78 -2,455 -
-
NP to SH 5,670 1,835 2,208 2,122 1,954 -78 -2,455 -
-
Tax Rate 9.42% 24.33% 21.09% 21.76% 24.38% 114.13% - -
Total Cost 22,250 19,268 19,144 19,168 17,518 13,517 11,570 54.45%
-
Net Worth 56,351 49,219 51,518 54,071 50,253 49,697 48,904 9.88%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 56,351 49,219 51,518 54,071 50,253 49,697 48,904 9.88%
NOSH 329,539 315,714 331,309 329,902 326,111 329,999 329,770 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.31% 8.70% 10.34% 9.97% 10.03% -0.58% -26.93% -
ROE 10.06% 3.73% 4.29% 3.92% 3.89% -0.16% -5.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.47 6.68 6.44 6.45 5.97 4.07 2.76 110.74%
EPS 1.72 0.58 0.67 0.64 0.60 -0.02 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.1559 0.1555 0.1639 0.1541 0.1506 0.1483 9.93%
Adjusted Per Share Value based on latest NOSH - 329,902
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.86 1.40 1.42 1.42 1.29 0.89 0.61 109.84%
EPS 0.38 0.12 0.15 0.14 0.13 -0.01 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0327 0.0343 0.036 0.0334 0.033 0.0325 9.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.57 0.40 0.40 0.44 0.47 0.51 -
P/RPS 7.08 8.53 6.21 6.20 7.37 11.54 18.45 -47.10%
P/EPS 34.87 98.07 60.02 62.19 73.43 -1,988.46 -68.51 -
EY 2.87 1.02 1.67 1.61 1.36 -0.05 -1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 3.66 2.57 2.44 2.86 3.12 3.44 1.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 20/11/09 17/08/09 25/05/09 23/02/09 26/11/08 18/08/08 -
Price 0.56 0.61 0.60 0.40 0.37 0.37 0.43 -
P/RPS 6.61 9.13 9.31 6.20 6.20 9.09 15.56 -43.40%
P/EPS 32.55 104.95 90.03 62.19 61.75 -1,565.38 -57.76 -
EY 3.07 0.95 1.11 1.61 1.62 -0.06 -1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 3.91 3.86 2.44 2.40 2.46 2.90 8.31%

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