[BAHVEST] YoY Cumulative 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- -1867.11%
YoY- -185.61%
View:
Show?
Cumulative Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 64,705 142,705 75,449 47,949 50,406 9,803 17,434 22.33%
PBT 27,452 -7,162 16,512 5,240 10,339 -4,157 -4,326 -
Tax -6,895 -3,476 -4,302 -1,908 -900 0 0 -
NP 20,557 -10,638 12,210 3,332 9,439 -4,157 -4,326 -
-
NP to SH 20,557 -10,638 12,210 3,332 9,439 -4,157 -4,326 -
-
Tax Rate 25.12% - 26.05% 36.41% 8.70% - - -
Total Cost 44,148 153,343 63,239 44,617 40,967 13,960 21,760 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 14.27% -9.51% 10.19% 2.65% 3.04% -1.38% -2.44% -
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 5.22 11.51 6.12 3.90 4.12 1.61 2.90 9.45%
EPS 1.66 -0.86 0.99 0.27 0.77 -0.68 -0.72 -
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 5.22 11.51 6.09 3.87 4.07 0.79 1.41 22.29%
EPS 1.66 -0.86 0.98 0.27 0.76 -0.34 -0.35 -
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 9.68 2.65 8.33 12.82 12.39 71.46 22.23 -11.99%
P/EPS 30.46 -35.55 51.47 184.42 66.18 -168.51 -89.58 -
EY 3.28 -2.81 1.94 0.54 1.51 -0.59 -1.12 -
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 11.78 1.95 8.66 12.56 12.03 61.51 20.68 -8.28%
P/EPS 37.09 -26.22 53.49 180.73 64.23 -145.06 -83.33 -
EY 2.70 -3.81 1.87 0.55 1.56 -0.69 -1.20 -
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