[BAHVEST] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 244.55%
YoY- 1777.88%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 31,559 28,191 35,494 21,290 9,874 9,060 6,406 30.41%
PBT 1,220 1,263 10,250 2,712 743 3,099 5,430 -22.01%
Tax -128 -1,068 -640 -590 -630 -337 -64 12.23%
NP 1,092 195 9,610 2,122 113 2,762 5,366 -23.28%
-
NP to SH 1,092 195 9,610 2,122 113 2,762 5,366 -23.28%
-
Tax Rate 10.49% 84.56% 6.24% 21.76% 84.79% 10.87% 1.18% -
Total Cost 30,467 27,996 25,884 19,168 9,761 6,298 1,040 75.48%
-
Net Worth 71,867 62,854 63,637 53,782 44,296 36,884 29,562 15.94%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - 869 -
Div Payout % - - - - - - 16.20% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 71,867 62,854 63,637 53,782 44,296 36,884 29,562 15.94%
NOSH 341,250 325,000 330,240 328,142 282,500 298,421 248,425 5.42%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.46% 0.69% 27.07% 9.97% 1.14% 30.49% 83.77% -
ROE 1.52% 0.31% 15.10% 3.95% 0.26% 7.49% 18.15% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 9.25 8.67 10.75 6.49 3.50 3.04 2.58 23.69%
EPS 0.32 0.06 2.91 0.64 0.04 0.92 2.16 -27.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.2106 0.1934 0.1927 0.1639 0.1568 0.1236 0.119 9.97%
Adjusted Per Share Value based on latest NOSH - 329,902
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.10 1.87 2.36 1.42 0.66 0.60 0.43 30.22%
EPS 0.07 0.01 0.64 0.14 0.01 0.18 0.36 -23.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0478 0.0418 0.0423 0.0358 0.0295 0.0245 0.0197 15.90%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.31 0.50 0.56 0.40 0.63 0.31 0.28 -
P/RPS 3.35 5.76 5.21 6.17 18.02 10.21 10.86 -17.78%
P/EPS 96.88 833.33 19.24 61.86 1,575.00 33.49 12.96 39.78%
EY 1.03 0.12 5.20 1.62 0.06 2.99 7.71 -28.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 1.47 2.59 2.91 2.44 4.02 2.51 2.35 -7.51%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 26/05/11 27/05/10 25/05/09 28/05/08 28/05/07 29/05/06 -
Price 0.31 0.50 0.57 0.40 0.68 0.46 0.31 -
P/RPS 3.35 5.76 5.30 6.17 19.46 15.15 12.02 -19.16%
P/EPS 96.88 833.33 19.59 61.86 1,700.00 49.70 14.35 37.43%
EY 1.03 0.12 5.11 1.62 0.06 2.01 6.97 -27.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
P/NAPS 1.47 2.59 2.96 2.44 4.34 3.72 2.61 -9.11%

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