[BAHVEST] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
04-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -150.18%
YoY- -537.73%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 23,569 27,265 26,945 30,629 33,862 34,298 35,501 -23.84%
PBT -13,366 -9,962 -7,054 -2,968 9,654 7,872 5,698 -
Tax -1,812 -1,812 -1,812 -1,812 -128 -128 -128 482.37%
NP -15,178 -11,774 -8,866 -4,780 9,526 7,744 5,570 -
-
NP to SH -15,178 -11,774 -8,866 -4,780 9,526 7,744 5,570 -
-
Tax Rate - - - - 1.33% 1.63% 2.25% -
Total Cost 38,747 39,039 35,811 35,409 24,336 26,554 29,931 18.72%
-
Net Worth 12,026,880 120,803 10,764,000 83,302 8,115,066 78,897 76,411 2788.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 12,026,880 120,803 10,764,000 83,302 8,115,066 78,897 76,411 2788.43%
NOSH 397,714 406,470 371,428 352,676 352,982 351,904 350,833 8.69%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -64.40% -43.18% -32.90% -15.61% 28.13% 22.58% 15.69% -
ROE -0.13% -9.75% -0.08% -5.74% 0.12% 9.82% 7.29% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.93 6.71 7.25 8.68 9.59 9.75 10.12 -29.90%
EPS -3.82 -2.90 -2.39 -1.36 2.70 2.20 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 30.24 0.2972 28.98 0.2362 22.99 0.2242 0.2178 2557.33%
Adjusted Per Share Value based on latest NOSH - 352,676
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.57 1.81 1.79 2.04 2.25 2.28 2.36 -23.73%
EPS -1.01 -0.78 -0.59 -0.32 0.63 0.51 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9977 0.0803 7.1579 0.0554 5.3964 0.0525 0.0508 2788.89%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.27 1.46 1.28 0.85 0.72 0.60 0.25 -
P/RPS 21.43 21.77 17.64 9.79 7.51 6.16 2.47 320.57%
P/EPS -33.28 -50.40 -53.62 -62.71 26.68 27.27 15.75 -
EY -3.00 -1.98 -1.86 -1.59 3.75 3.67 6.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 4.91 0.04 3.60 0.03 2.68 1.15 -89.27%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 28/11/13 28/08/13 04/06/13 26/02/13 28/11/12 29/08/12 -
Price 1.21 1.21 1.35 1.07 0.80 0.75 0.65 -
P/RPS 20.42 18.04 18.61 12.32 8.34 7.70 6.42 115.82%
P/EPS -31.71 -41.77 -56.56 -78.95 29.64 34.08 40.94 -
EY -3.15 -2.39 -1.77 -1.27 3.37 2.93 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 4.07 0.05 4.53 0.03 3.35 2.98 -94.30%

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