[BAHVEST] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 51.1%
YoY- 81.18%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 11,828 24,612 31,340 25,862 5,880 8,386 8,760 5.12%
PBT -7,508 -4,502 9,486 3,818 -20,288 -5,124 -4,550 8.70%
Tax 0 0 0 -7,636 0 0 0 -
NP -7,508 -4,502 9,486 -3,818 -20,288 -5,124 -4,550 8.70%
-
NP to SH -7,508 -4,502 9,486 -3,818 -20,288 -5,124 -4,550 8.70%
-
Tax Rate - - 0.00% 200.00% - - - -
Total Cost 19,336 29,114 21,854 29,680 26,168 13,510 13,310 6.41%
-
Net Worth 125,024 113,389 78,189 61,713 53,462 51,207 49,654 16.62%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 125,024 113,389 78,189 61,713 53,462 51,207 49,654 16.62%
NOSH 408,043 381,525 348,749 329,137 330,423 328,461 329,710 3.61%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -63.48% -18.29% 30.27% -14.76% -345.03% -61.10% -51.94% -
ROE -6.01% -3.97% 12.13% -6.19% -37.95% -10.01% -9.16% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.90 6.45 8.99 7.86 1.78 2.55 2.66 1.44%
EPS -1.84 -1.18 2.72 -1.16 -6.14 -1.56 -1.38 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3064 0.2972 0.2242 0.1875 0.1618 0.1559 0.1506 12.56%
Adjusted Per Share Value based on latest NOSH - 430,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.79 1.64 2.08 1.72 0.39 0.56 0.58 5.28%
EPS -0.50 -0.30 0.63 -0.25 -1.35 -0.34 -0.30 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0831 0.0754 0.052 0.041 0.0356 0.0341 0.033 16.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.02 1.46 0.60 0.43 0.51 0.57 0.47 -
P/RPS 35.19 22.63 6.68 5.47 28.66 22.33 17.69 12.13%
P/EPS -55.43 -123.73 22.06 -37.07 -8.31 -36.54 -34.06 8.45%
EY -1.80 -0.81 4.53 -2.70 -12.04 -2.74 -2.94 -7.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 4.91 2.68 2.29 3.15 3.66 3.12 1.09%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 28/11/13 28/11/12 29/11/11 26/11/10 20/11/09 26/11/08 -
Price 0.955 1.21 0.75 0.40 0.54 0.61 0.37 -
P/RPS 32.95 18.76 8.35 5.09 30.35 23.89 13.93 15.42%
P/EPS -51.90 -102.54 27.57 -34.48 -8.79 -39.10 -26.81 11.63%
EY -1.93 -0.98 3.63 -2.90 -11.37 -2.56 -3.73 -10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 4.07 3.35 2.13 3.34 3.91 2.46 4.03%

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