[BAHVEST] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -26.94%
YoY- -738.8%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 84,734 100,754 44,310 28,618 31,721 16,505 14,529 34.12%
PBT -23,829 10,309 -4,090 -10,982 -1,309 -1,284 -6,422 24.39%
Tax -726 -5,825 0 0 0 0 0 -
NP -24,556 4,484 -4,090 -10,982 -1,309 -1,284 -6,422 25.02%
-
NP to SH -24,556 4,484 -4,090 -10,982 -1,309 -1,284 -6,422 25.02%
-
Tax Rate - 56.50% - - - - - -
Total Cost 109,290 96,270 48,401 39,601 33,030 17,789 20,951 31.65%
-
Net Worth 10,392,386 304,276 346,939 173,489 0 14,022,117 126,466 108.36%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 10,392,386 304,276 346,939 173,489 0 14,022,117 126,466 108.36%
NOSH 1,231,325 1,225,062 1,221,476 601,759 445,909 418,695 408,220 20.18%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -28.98% 4.45% -9.23% -38.38% -4.13% -7.78% -44.20% -
ROE -0.24% 1.47% -1.18% -6.33% 0.00% -0.01% -5.08% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.88 8.23 5.86 4.77 7.11 3.94 3.56 11.59%
EPS -2.00 0.36 -0.63 -1.83 -0.29 -0.31 -1.57 4.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.44 0.2484 0.4586 0.289 0.00 33.49 0.3098 73.37%
Adjusted Per Share Value based on latest NOSH - 601,759
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.65 5.53 2.43 1.57 1.74 0.91 0.80 34.05%
EPS -1.35 0.25 -0.22 -0.60 -0.07 -0.07 -0.35 25.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7054 0.167 0.1905 0.0952 0.00 7.6981 0.0694 108.38%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.53 0.50 0.40 0.65 0.955 1.15 0.89 -
P/RPS 7.70 6.08 6.83 13.63 13.42 29.17 25.01 -17.81%
P/EPS -26.58 136.59 -73.98 -35.53 -325.24 -375.00 -56.57 -11.81%
EY -3.76 0.73 -1.35 -2.81 -0.31 -0.27 -1.77 13.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 2.01 0.87 2.25 0.00 0.03 2.87 -47.48%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 01/03/21 28/02/20 27/02/19 27/02/18 24/02/17 25/02/16 13/02/15 -
Price 0.465 0.455 0.55 0.99 0.885 0.87 0.935 -
P/RPS 6.76 5.53 9.39 20.77 12.44 22.07 26.27 -20.23%
P/EPS -23.32 124.30 -101.72 -54.11 -301.40 -283.70 -59.43 -14.42%
EY -4.29 0.80 -0.98 -1.85 -0.33 -0.35 -1.68 16.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 1.83 1.20 3.43 0.00 0.03 3.02 -47.92%

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