[BAHVEST] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 33.79%
YoY- -41.09%
Quarter Report
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 50,406 9,803 17,434 17,958 7,435 5,914 12,306 26.47%
PBT 10,339 -4,157 -4,326 582 988 -3,754 -2,251 -
Tax -900 0 0 0 0 0 0 -
NP 9,439 -4,157 -4,326 582 988 -3,754 -2,251 -
-
NP to SH 9,439 -4,157 -4,326 582 988 -3,754 -2,251 -
-
Tax Rate 8.70% - - 0.00% 0.00% - - -
Total Cost 40,967 13,960 21,760 17,376 6,447 9,668 14,557 18.81%
-
Net Worth 310,369 300,658 177,426 153,424 144,505 125,024 113,389 18.26%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 310,369 300,658 177,426 153,424 144,505 125,024 113,389 18.26%
NOSH 1,224,922 610,209 600,833 447,692 429,565 408,043 381,525 21.44%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.73% -42.41% -24.81% 3.24% 13.29% -63.48% -18.29% -
ROE 3.04% -1.38% -2.44% 0.38% 0.68% -3.00% -1.99% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.12 1.61 2.90 4.01 1.73 1.45 3.23 4.13%
EPS 0.77 -0.68 -0.72 0.13 0.23 -0.92 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.4936 0.2953 0.3427 0.3364 0.3064 0.2972 -2.62%
Adjusted Per Share Value based on latest NOSH - 490,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.07 0.79 1.41 1.45 0.60 0.48 0.99 26.55%
EPS 0.76 -0.34 -0.35 0.05 0.08 -0.30 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2505 0.2427 0.1432 0.1238 0.1166 0.1009 0.0915 18.26%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.51 1.15 0.645 1.00 0.87 1.02 1.46 -
P/RPS 12.39 71.46 22.23 24.93 50.27 70.38 45.26 -19.41%
P/EPS 66.18 -168.51 -89.58 769.23 378.26 -110.87 -247.46 -
EY 1.51 -0.59 -1.12 0.13 0.26 -0.90 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.33 2.18 2.92 2.59 3.33 4.91 -13.82%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 23/11/18 28/11/17 25/11/16 20/11/15 25/11/14 28/11/13 -
Price 0.495 0.99 0.60 0.98 1.19 0.955 1.21 -
P/RPS 12.03 61.51 20.68 24.43 68.75 65.89 37.51 -17.25%
P/EPS 64.23 -145.06 -83.33 753.85 517.39 -103.80 -205.08 -
EY 1.56 -0.69 -1.20 0.13 0.19 -0.96 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.01 2.03 2.86 3.54 3.12 4.07 -11.53%

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