[BAHVEST] QoQ TTM Result on 31-Mar-2014 [#4]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 71.78%
YoY- 10.4%
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 17,943 16,631 20,277 23,023 23,569 27,265 26,945 -23.68%
PBT -4,446 -4,775 -3,530 -3,272 -13,366 -9,962 -7,054 -26.42%
Tax -1,011 -1,011 -1,011 -1,011 -1,812 -1,812 -1,812 -32.15%
NP -5,457 -5,786 -4,541 -4,283 -15,178 -11,774 -8,866 -27.57%
-
NP to SH -5,457 -5,786 -4,541 -4,283 -15,178 -11,774 -8,866 -27.57%
-
Tax Rate - - - - - - - -
Total Cost 23,400 22,417 24,818 27,306 38,747 39,039 35,811 -24.64%
-
Net Worth 126,660 126,210 124,108 123,080 12,026,880 120,803 10,764,000 -94.78%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 126,660 126,210 124,108 123,080 12,026,880 120,803 10,764,000 -94.78%
NOSH 408,846 411,914 404,000 400,000 397,714 406,470 371,428 6.58%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -30.41% -34.79% -22.39% -18.60% -64.40% -43.18% -32.90% -
ROE -4.31% -4.58% -3.66% -3.48% -0.13% -9.75% -0.08% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.39 4.04 5.02 5.76 5.93 6.71 7.25 -28.36%
EPS -1.33 -1.40 -1.12 -1.07 -3.82 -2.90 -2.39 -32.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3098 0.3064 0.3072 0.3077 30.24 0.2972 28.98 -95.10%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.45 1.34 1.64 1.86 1.90 2.20 2.17 -23.51%
EPS -0.44 -0.47 -0.37 -0.35 -1.23 -0.95 -0.72 -27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.1019 0.1002 0.0993 9.7068 0.0975 8.6876 -94.78%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.89 1.02 0.935 1.10 1.27 1.46 1.28 -
P/RPS 20.28 25.26 18.63 19.11 21.43 21.77 17.64 9.71%
P/EPS -66.68 -72.62 -83.18 -102.73 -33.28 -50.40 -53.62 15.59%
EY -1.50 -1.38 -1.20 -0.97 -3.00 -1.98 -1.86 -13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 3.33 3.04 3.57 0.04 4.91 0.04 1613.30%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 25/11/14 28/08/14 29/05/14 20/02/14 28/11/13 28/08/13 -
Price 0.935 0.955 0.88 1.04 1.21 1.21 1.35 -
P/RPS 21.30 23.65 17.53 18.07 20.42 18.04 18.61 9.39%
P/EPS -70.05 -67.99 -78.29 -97.13 -31.71 -41.77 -56.56 15.28%
EY -1.43 -1.47 -1.28 -1.03 -3.15 -2.39 -1.77 -13.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.12 2.86 3.38 0.04 4.07 0.05 1427.96%

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