[BAHVEST] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
04-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -153.07%
YoY- -537.73%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 18,299 17,212 23,023 30,629 31,559 28,191 35,494 -10.44%
PBT -4,025 -4,566 -3,272 -2,968 1,220 1,263 10,250 -
Tax 683 2,238 -1,011 -1,812 -128 -1,068 -640 -
NP -3,342 -2,328 -4,283 -4,780 1,092 195 9,610 -
-
NP to SH -3,342 -2,328 -4,283 -4,780 1,092 195 9,610 -
-
Tax Rate - - - - 10.49% 84.56% 6.24% -
Total Cost 21,641 19,540 27,306 35,409 30,467 27,996 25,884 -2.93%
-
Net Worth 143,063 133,117 120,906 74,464 71,867 62,854 63,637 14.44%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 143,063 133,117 120,906 74,464 71,867 62,854 63,637 14.44%
NOSH 428,461 410,350 392,935 313,800 341,250 325,000 330,240 4.43%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -18.26% -13.53% -18.60% -15.61% 3.46% 0.69% 27.07% -
ROE -2.34% -1.75% -3.54% -6.42% 1.52% 0.31% 15.10% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.27 4.19 5.86 9.76 9.25 8.67 10.75 -14.25%
EPS -0.78 -0.57 -1.09 -1.40 0.32 0.06 2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3339 0.3244 0.3077 0.2373 0.2106 0.1934 0.1927 9.58%
Adjusted Per Share Value based on latest NOSH - 352,676
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.48 1.39 1.86 2.47 2.55 2.27 2.86 -10.38%
EPS -0.27 -0.19 -0.35 -0.39 0.09 0.02 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1154 0.1074 0.0975 0.0601 0.058 0.0507 0.0513 14.45%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.85 0.89 1.10 0.85 0.31 0.50 0.56 -
P/RPS 19.90 21.22 18.77 8.71 3.35 5.76 5.21 25.00%
P/EPS -108.97 -156.88 -100.92 -55.80 96.88 833.33 19.24 -
EY -0.92 -0.64 -0.99 -1.79 1.03 0.12 5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.74 3.57 3.58 1.47 2.59 2.91 -2.17%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 29/05/14 04/06/13 28/05/12 26/05/11 27/05/10 -
Price 0.805 0.835 1.04 1.07 0.31 0.50 0.57 -
P/RPS 18.85 19.91 17.75 10.96 3.35 5.76 5.30 23.52%
P/EPS -103.21 -147.18 -95.41 -70.24 96.88 833.33 19.59 -
EY -0.97 -0.68 -1.05 -1.42 1.03 0.12 5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.57 3.38 4.51 1.47 2.59 2.96 -3.36%

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