[BAHVEST] YoY Annual (Unaudited) Result on 31-Mar-2022 [#4]

Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
YoY- 186.8%
View:
Show?
Annual (Unaudited) Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 142,705 149,302 95,855 95,131 65,052 22,219 31,091 28.89%
PBT -7,162 19,555 -11,948 -186,261 4,380 30,607 19,365 -
Tax -3,476 -7,129 -2,368 15,107 1,170 -12,245 -8,398 -13.66%
NP -10,638 12,426 -14,316 -171,154 5,550 18,362 10,967 -
-
NP to SH -10,638 12,426 -14,316 -171,154 5,550 18,362 10,967 -
-
Tax Rate - 36.46% - - -26.71% 40.01% 43.37% -
Total Cost 153,343 136,876 110,171 266,285 59,502 3,857 20,124 40.25%
-
Net Worth 111,828 121,023 107,281 129,734 459,947 299,443 212,605 -10.15%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 111,828 121,023 107,281 129,734 459,947 299,443 212,605 -10.15%
NOSH 1,239,779 1,235,320 1,231,940 1,225,062 1,223,240 605,038 458,795 18.01%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -7.45% 8.32% -14.94% -179.91% 8.53% 82.64% 35.27% -
ROE -9.51% 10.27% -13.34% -131.93% 1.21% 6.13% 5.16% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.51 12.09 7.78 7.77 5.32 3.69 6.78 9.21%
EPS -0.86 1.01 -1.16 -13.98 0.70 3.06 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.098 0.0871 0.1059 0.3764 0.4972 0.4634 -23.86%
Adjusted Per Share Value based on latest NOSH - 1,235,320
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.48 12.01 7.71 7.65 5.23 1.79 2.50 28.90%
EPS -0.86 1.00 -1.15 -13.77 0.45 1.48 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0974 0.0863 0.1044 0.3701 0.241 0.1711 -10.14%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.305 0.415 0.49 0.285 0.69 1.02 0.82 -
P/RPS 2.65 3.43 6.30 3.67 12.96 27.65 12.10 -22.35%
P/EPS -35.55 41.24 -42.16 -2.04 151.92 33.46 34.30 -
EY -2.81 2.42 -2.37 -49.02 0.66 2.99 2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 4.23 5.63 2.69 1.83 2.05 1.77 11.37%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 27/05/22 25/05/21 30/06/20 30/05/19 30/05/18 30/05/17 -
Price 0.225 0.365 0.48 0.385 0.64 1.15 0.80 -
P/RPS 1.95 3.02 6.17 4.96 12.02 31.17 11.81 -25.92%
P/EPS -26.22 36.27 -41.30 -2.76 140.91 37.72 33.47 -
EY -3.81 2.76 -2.42 -36.29 0.71 2.65 2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 3.72 5.51 3.64 1.70 2.31 1.73 6.25%

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