[BAHVEST] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -78.78%
YoY- 121.1%
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 129,725 84,734 100,754 44,310 28,618 31,721 16,505 40.96%
PBT 19,293 -23,829 10,309 -4,090 -10,982 -1,309 -1,284 -
Tax -14,112 -726 -5,825 0 0 0 0 -
NP 5,181 -24,556 4,484 -4,090 -10,982 -1,309 -1,284 -
-
NP to SH 5,181 -24,556 4,484 -4,090 -10,982 -1,309 -1,284 -
-
Tax Rate 73.15% - 56.50% - - - - -
Total Cost 124,544 109,290 96,270 48,401 39,601 33,030 17,789 38.27%
-
Net Worth 112,933 10,392,386 304,276 346,939 173,489 0 14,022,117 -55.19%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 112,933 10,392,386 304,276 346,939 173,489 0 14,022,117 -55.19%
NOSH 1,234,320 1,231,325 1,225,062 1,221,476 601,759 445,909 418,695 19.72%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.99% -28.98% 4.45% -9.23% -38.38% -4.13% -7.78% -
ROE 4.59% -0.24% 1.47% -1.18% -6.33% 0.00% -0.01% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 10.44 6.88 8.23 5.86 4.77 7.11 3.94 17.61%
EPS 0.43 -2.00 0.36 -0.63 -1.83 -0.29 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 8.44 0.2484 0.4586 0.289 0.00 33.49 -62.61%
Adjusted Per Share Value based on latest NOSH - 1,234,320
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 10.44 6.82 8.11 3.57 2.30 2.55 1.33 40.93%
EPS 0.42 -1.98 0.36 -0.33 -0.88 -0.11 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 8.3641 0.2449 0.2792 0.1396 0.00 11.2855 -55.19%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.44 0.53 0.50 0.40 0.65 0.955 1.15 -
P/RPS 4.21 7.70 6.08 6.83 13.63 13.42 29.17 -27.55%
P/EPS 105.50 -26.58 136.59 -73.98 -35.53 -325.24 -375.00 -
EY 0.95 -3.76 0.73 -1.35 -2.81 -0.31 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 0.06 2.01 0.87 2.25 0.00 0.03 133.14%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 01/03/21 28/02/20 27/02/19 27/02/18 24/02/17 25/02/16 -
Price 0.415 0.465 0.455 0.55 0.99 0.885 0.87 -
P/RPS 3.97 6.76 5.53 9.39 20.77 12.44 22.07 -24.84%
P/EPS 99.51 -23.32 124.30 -101.72 -54.11 -301.40 -283.70 -
EY 1.00 -4.29 0.80 -0.98 -1.85 -0.33 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 0.06 1.83 1.20 3.43 0.00 0.03 130.92%

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