[BAHVEST] QoQ TTM Result on 31-Mar-2017 [#4]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -1704.23%
YoY- -1713.94%
Quarter Report
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 28,764 30,567 30,869 31,091 29,711 28,822 27,006 4.28%
PBT -12,042 -9,694 -6,297 -52,224 -4,043 -4,431 -2,778 165.14%
Tax 978 978 978 -8,398 683 683 683 26.95%
NP -11,064 -8,716 -5,319 -60,622 -3,360 -3,748 -2,095 202.34%
-
NP to SH -11,064 -8,716 -5,319 -60,622 -3,360 -3,748 -2,095 202.34%
-
Tax Rate - - - - - - - -
Total Cost 39,828 39,283 36,188 91,713 33,071 32,570 29,101 23.19%
-
Net Worth 173,489 177,726 179,167 247,175 152,370 167,923 147,073 11.60%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 173,489 177,726 179,167 247,175 152,370 167,923 147,073 11.60%
NOSH 601,759 601,851 599,995 533,396 446,571 490,000 434,999 24.07%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -38.46% -28.51% -17.23% -194.98% -11.31% -13.00% -7.76% -
ROE -6.38% -4.90% -2.97% -24.53% -2.21% -2.23% -1.42% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.79 5.08 5.15 5.83 6.65 5.88 6.21 -15.85%
EPS -1.84 -1.45 -0.89 -11.37 -0.75 -0.76 -0.48 144.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.289 0.2953 0.2989 0.4634 0.3412 0.3427 0.3381 -9.90%
Adjusted Per Share Value based on latest NOSH - 533,396
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.32 2.47 2.49 2.51 2.40 2.32 2.18 4.22%
EPS -0.89 -0.70 -0.43 -4.89 -0.27 -0.30 -0.17 200.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1399 0.1434 0.1445 0.1994 0.1229 0.1354 0.1186 11.60%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.65 0.645 0.755 0.82 0.955 1.00 0.74 -
P/RPS 13.57 12.70 14.66 14.07 14.35 17.00 11.92 9.00%
P/EPS -35.27 -44.54 -85.08 -7.21 -126.93 -130.74 -153.65 -62.40%
EY -2.84 -2.25 -1.18 -13.86 -0.79 -0.76 -0.65 166.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.18 2.53 1.77 2.80 2.92 2.19 1.81%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 24/08/17 30/05/17 24/02/17 25/11/16 25/08/16 -
Price 0.99 0.60 0.675 0.80 0.885 0.98 1.10 -
P/RPS 20.66 11.81 13.11 13.72 13.30 16.66 17.72 10.74%
P/EPS -53.72 -41.43 -76.07 -7.04 -117.62 -128.12 -228.40 -61.79%
EY -1.86 -2.41 -1.31 -14.21 -0.85 -0.78 -0.44 160.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 2.03 2.26 1.73 2.59 2.86 3.25 3.64%

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