[BAHVEST] YoY Cumulative Quarter Result on 31-Mar-2022 [#4]

Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 219.76%
YoY- 186.8%
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 149,302 95,855 95,131 65,052 22,219 31,091 18,299 41.86%
PBT 19,555 -11,948 -186,261 4,380 30,607 19,365 -4,025 -
Tax -7,129 -2,368 15,107 1,170 -12,245 -8,398 683 -
NP 12,426 -14,316 -171,154 5,550 18,362 10,967 -3,342 -
-
NP to SH 12,426 -14,316 -171,154 5,550 18,362 10,967 -3,342 -
-
Tax Rate 36.46% - - -26.71% 40.01% 43.37% - -
Total Cost 136,876 110,171 266,285 59,502 3,857 20,124 21,641 35.97%
-
Net Worth 121,023 107,281 129,734 459,947 299,443 212,605 143,063 -2.74%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 121,023 107,281 129,734 459,947 299,443 212,605 143,063 -2.74%
NOSH 1,235,320 1,231,940 1,225,062 1,223,240 605,038 458,795 428,461 19.29%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 8.32% -14.94% -179.91% 8.53% 82.64% 35.27% -18.26% -
ROE 10.27% -13.34% -131.93% 1.21% 6.13% 5.16% -2.34% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 12.09 7.78 7.77 5.32 3.69 6.78 4.27 18.93%
EPS 1.01 -1.16 -13.98 0.70 3.06 2.38 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.0871 0.1059 0.3764 0.4972 0.4634 0.3339 -18.47%
Adjusted Per Share Value based on latest NOSH - 1,235,320
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 12.01 7.71 7.65 5.23 1.79 2.50 1.47 41.89%
EPS 1.00 -1.15 -13.77 0.45 1.48 0.88 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0974 0.0863 0.1044 0.3701 0.241 0.1711 0.1151 -2.74%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.415 0.49 0.285 0.69 1.02 0.82 0.85 -
P/RPS 3.43 6.30 3.67 12.96 27.65 12.10 19.90 -25.38%
P/EPS 41.24 -42.16 -2.04 151.92 33.46 34.30 -108.97 -
EY 2.42 -2.37 -49.02 0.66 2.99 2.92 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 5.63 2.69 1.83 2.05 1.77 2.55 8.79%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 25/05/21 30/06/20 30/05/19 30/05/18 30/05/17 30/05/16 -
Price 0.365 0.48 0.385 0.64 1.15 0.80 0.805 -
P/RPS 3.02 6.17 4.96 12.02 31.17 11.81 18.85 -26.29%
P/EPS 36.27 -41.30 -2.76 140.91 37.72 33.47 -103.21 -
EY 2.76 -2.42 -36.29 0.71 2.65 2.99 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 5.51 3.64 1.70 2.31 1.73 2.41 7.49%

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