[BAHVEST] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 27.85%
YoY- -147.46%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 35,916 14,870 11,828 24,612 31,340 25,862 5,880 35.16%
PBT 1,164 1,976 -7,508 -4,502 9,486 3,818 -20,288 -
Tax 0 0 0 0 0 -7,636 0 -
NP 1,164 1,976 -7,508 -4,502 9,486 -3,818 -20,288 -
-
NP to SH 1,164 1,976 -7,508 -4,502 9,486 -3,818 -20,288 -
-
Tax Rate 0.00% 0.00% - - 0.00% 200.00% - -
Total Cost 34,752 12,894 19,336 29,114 21,854 29,680 26,168 4.83%
-
Net Worth 153,424 144,505 125,024 113,389 78,189 61,713 53,462 19.18%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 153,424 144,505 125,024 113,389 78,189 61,713 53,462 19.18%
NOSH 447,692 429,565 408,043 381,525 348,749 329,137 330,423 5.18%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.24% 13.29% -63.48% -18.29% 30.27% -14.76% -345.03% -
ROE 0.76% 1.37% -6.01% -3.97% 12.13% -6.19% -37.95% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.02 3.46 2.90 6.45 8.99 7.86 1.78 28.48%
EPS 0.26 0.46 -1.84 -1.18 2.72 -1.16 -6.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3427 0.3364 0.3064 0.2972 0.2242 0.1875 0.1618 13.31%
Adjusted Per Share Value based on latest NOSH - 406,470
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.39 0.99 0.79 1.64 2.08 1.72 0.39 35.23%
EPS 0.08 0.13 -0.50 -0.30 0.63 -0.25 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.0961 0.0831 0.0754 0.052 0.041 0.0356 19.15%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.00 0.87 1.02 1.46 0.60 0.43 0.51 -
P/RPS 12.46 25.13 35.19 22.63 6.68 5.47 28.66 -12.95%
P/EPS 384.62 189.13 -55.43 -123.73 22.06 -37.07 -8.31 -
EY 0.26 0.53 -1.80 -0.81 4.53 -2.70 -12.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 2.59 3.33 4.91 2.68 2.29 3.15 -1.25%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 25/11/14 28/11/13 28/11/12 29/11/11 26/11/10 -
Price 0.98 1.19 0.955 1.21 0.75 0.40 0.54 -
P/RPS 12.22 34.38 32.95 18.76 8.35 5.09 30.35 -14.05%
P/EPS 376.92 258.70 -51.90 -102.54 27.57 -34.48 -8.79 -
EY 0.27 0.39 -1.93 -0.98 3.63 -2.90 -11.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.54 3.12 4.07 3.35 2.13 3.34 -2.55%

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