[BVLH] QoQ TTM Result on 31-Oct-2021 [#2]

Announcement Date
29-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
30/04/23 31/10/22 30/04/22 31/10/21 CAGR
Revenue 42,925 29,842 20,979 16,041 93.09%
PBT 7,164 7,374 1,113 976 279.07%
Tax -3,101 -2,551 -1,173 -844 138.67%
NP 4,063 4,823 -60 132 888.34%
-
NP to SH 4,063 4,823 -60 132 888.34%
-
Tax Rate 43.29% 34.59% 105.39% 86.48% -
Total Cost 38,862 25,019 21,039 15,909 81.67%
-
Net Worth 27,120 27,120 11,431 20,767 19.53%
Dividend
30/04/23 31/10/22 30/04/22 31/10/21 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/04/23 31/10/22 30/04/22 31/10/21 CAGR
Net Worth 27,120 27,120 11,431 20,767 19.53%
NOSH 135,600 135,600 67,242 129,799 2.96%
Ratio Analysis
30/04/23 31/10/22 30/04/22 31/10/21 CAGR
NP Margin 9.47% 16.16% -0.29% 0.82% -
ROE 14.98% 17.78% -0.52% 0.64% -
Per Share
30/04/23 31/10/22 30/04/22 31/10/21 CAGR
RPS 31.66 22.01 31.20 12.36 87.53%
EPS 3.00 3.56 -0.09 0.10 871.52%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.17 0.16 16.08%
Adjusted Per Share Value based on latest NOSH - 135,600
30/04/23 31/10/22 30/04/22 31/10/21 CAGR
RPS 31.66 22.01 15.47 11.83 93.10%
EPS 3.00 3.56 -0.04 0.10 871.52%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.0843 0.1532 19.50%
Price Multiplier on Financial Quarter End Date
30/04/23 31/10/22 30/04/22 31/10/21 CAGR
Date 28/04/23 31/10/22 29/04/22 29/10/21 -
Price 0.30 0.30 0.30 0.30 -
P/RPS 0.95 1.36 0.96 2.43 -46.62%
P/EPS 10.01 8.43 -336.21 295.00 -89.58%
EY 9.99 11.86 -0.30 0.34 858.10%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.76 1.88 -14.01%
Price Multiplier on Announcement Date
30/04/23 31/10/22 30/04/22 31/10/21 CAGR
Date 27/06/23 28/12/22 24/06/22 29/12/21 -
Price 0.30 0.30 0.30 0.30 -
P/RPS 0.95 1.36 0.96 2.43 -46.62%
P/EPS 10.01 8.43 -336.21 295.00 -89.58%
EY 9.99 11.86 -0.30 0.34 858.10%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.76 1.88 -14.01%

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