[BAHVEST] YoY Annual (Unaudited) 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
YoY- 10.4%
View:
Show?
Annual (Unaudited) Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 31,091 18,299 17,212 23,023 30,629 31,559 28,191 1.64%
PBT 19,365 -4,025 -4,566 -3,272 -2,968 1,220 1,263 57.55%
Tax -8,398 683 2,238 -1,011 -1,812 -128 -1,068 40.97%
NP 10,967 -3,342 -2,328 -4,283 -4,780 1,092 195 95.61%
-
NP to SH 10,967 -3,342 -2,328 -4,283 -4,780 1,092 195 95.61%
-
Tax Rate 43.37% - - - - 10.49% 84.56% -
Total Cost 20,124 21,641 19,540 27,306 35,409 30,467 27,996 -5.34%
-
Net Worth 212,605 143,063 133,117 120,906 74,464 71,867 62,854 22.49%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 212,605 143,063 133,117 120,906 74,464 71,867 62,854 22.49%
NOSH 458,795 428,461 410,350 392,935 313,800 341,250 325,000 5.90%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 35.27% -18.26% -13.53% -18.60% -15.61% 3.46% 0.69% -
ROE 5.16% -2.34% -1.75% -3.54% -6.42% 1.52% 0.31% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.78 4.27 4.19 5.86 9.76 9.25 8.67 -4.01%
EPS 2.38 -0.78 -0.57 -1.09 -1.40 0.32 0.06 84.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4634 0.3339 0.3244 0.3077 0.2373 0.2106 0.1934 15.66%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.51 1.48 1.39 1.86 2.47 2.55 2.28 1.61%
EPS 0.89 -0.27 -0.19 -0.35 -0.39 0.09 0.02 88.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1716 0.1155 0.1074 0.0976 0.0601 0.058 0.0507 22.50%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.82 0.85 0.89 1.10 0.85 0.31 0.50 -
P/RPS 12.10 19.90 21.22 18.77 8.71 3.35 5.76 13.15%
P/EPS 34.30 -108.97 -156.88 -100.92 -55.80 96.88 833.33 -41.21%
EY 2.92 -0.92 -0.64 -0.99 -1.79 1.03 0.12 70.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.55 2.74 3.57 3.58 1.47 2.59 -6.14%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 28/05/15 29/05/14 04/06/13 28/05/12 26/05/11 -
Price 0.80 0.805 0.835 1.04 1.07 0.31 0.50 -
P/RPS 11.81 18.85 19.91 17.75 10.96 3.35 5.76 12.69%
P/EPS 33.47 -103.21 -147.18 -95.41 -70.24 96.88 833.33 -41.45%
EY 2.99 -0.97 -0.68 -1.05 -1.42 1.03 0.12 70.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.41 2.57 3.38 4.51 1.47 2.59 -6.49%

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