[BAHVEST] YoY Annualized Quarter Result on 31-Mar-2023 [#2]

Announcement Date
28-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#2]
Profit Trend
QoQ- -1425.33%
YoY- -185.61%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 129,410 142,705 150,898 95,898 100,812 19,606 34,868 22.33%
PBT 54,904 -7,162 33,024 10,480 20,678 -8,314 -8,652 -
Tax -13,790 -3,476 -8,604 -3,816 -1,800 0 0 -
NP 41,114 -10,638 24,420 6,664 18,878 -8,314 -8,652 -
-
NP to SH 41,114 -10,638 24,420 6,664 18,878 -8,314 -8,652 -
-
Tax Rate 25.12% - 26.05% 36.41% 8.70% - - -
Total Cost 88,296 153,343 126,478 89,234 81,934 27,920 43,520 11.49%
-
Net Worth 144,062 111,828 119,778 125,600 310,369 300,658 177,426 -3.15%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 144,062 111,828 119,778 125,600 310,369 300,658 177,426 -3.15%
NOSH 1,239,779 1,239,779 1,232,590 1,231,325 1,224,922 610,209 600,833 11.78%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 31.77% -7.45% 16.18% 6.95% 18.73% -42.41% -24.81% -
ROE 28.54% -9.51% 20.39% 5.31% 6.08% -2.77% -4.88% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.44 11.51 12.25 7.80 8.23 3.22 5.80 9.45%
EPS 3.32 -0.86 1.98 0.54 1.54 -1.36 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.0902 0.0972 0.1022 0.2534 0.4936 0.2953 -13.35%
Adjusted Per Share Value based on latest NOSH - 1,239,779
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.44 11.51 12.17 7.73 8.13 1.58 2.81 22.35%
EPS 3.32 -0.86 1.97 0.54 1.52 -0.67 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.0902 0.0966 0.1013 0.2503 0.2425 0.1431 -3.15%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.505 0.305 0.51 0.50 0.51 1.15 0.645 -
P/RPS 4.84 2.65 4.16 6.41 6.20 35.73 11.11 -11.99%
P/EPS 15.23 -35.55 25.74 92.21 33.09 -84.25 -44.79 -
EY 6.57 -2.81 3.89 1.08 3.02 -1.19 -2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 3.38 5.25 4.89 2.01 2.33 2.18 11.20%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/05/24 26/05/23 15/11/21 26/11/20 28/11/19 23/11/18 28/11/17 -
Price 0.615 0.225 0.53 0.49 0.495 0.99 0.60 -
P/RPS 5.89 1.95 4.33 6.28 6.01 30.76 10.34 -8.28%
P/EPS 18.55 -26.22 26.75 90.37 32.12 -72.53 -41.67 -
EY 5.39 -3.81 3.74 1.11 3.11 -1.38 -2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.29 2.49 5.45 4.79 1.95 2.01 2.03 15.86%

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