[BAHVEST] YoY Cumulative 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- -68.17%
YoY- 121.1%
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 97,294 63,551 75,566 33,233 21,464 23,791 12,379 40.96%
PBT 14,470 -17,872 7,732 -3,068 -8,237 -982 -963 -
Tax -10,584 -545 -4,369 0 0 0 0 -
NP 3,886 -18,417 3,363 -3,068 -8,237 -982 -963 -
-
NP to SH 3,886 -18,417 3,363 -3,068 -8,237 -982 -963 -
-
Tax Rate 73.14% - 56.51% - - - - -
Total Cost 93,408 81,968 72,203 36,301 29,701 24,773 13,342 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 3.44% -0.18% 1.11% -0.88% -4.75% 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 7.83 5.16 6.17 4.39 3.58 5.34 2.96 17.58%
EPS 0.32 -1.50 0.27 -0.47 -1.37 -0.22 -0.23 -
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 7.83 5.11 6.08 2.67 1.73 1.91 1.00 40.87%
EPS 0.31 -1.48 0.27 -0.25 -0.66 -0.08 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 8.3624 0.2448 0.2792 0.1396 0.00 11.2832 -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 5.62 10.27 8.11 9.11 18.18 17.90 38.90 -27.54%
P/EPS 140.67 -35.43 182.12 -98.63 -47.37 -433.65 -500.00 -
EY 0.71 -2.82 0.55 -1.01 -2.11 -0.23 -0.20 -
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 5.30 9.01 7.38 12.52 27.69 16.59 29.43 -24.83%
P/EPS 132.68 -31.09 165.73 -135.62 -72.15 -401.86 -378.26 -
EY 0.75 -3.22 0.60 -0.74 -1.39 -0.25 -0.26 -
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