[BAHVEST] YoY Quarter Result on 30-Jun-2016 [#1]

Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 118.28%
YoY- 153.57%
Quarter Report
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 31,044 3,222 11,781 12,003 3,296 2,203 4,949 35.78%
PBT 8,608 27 -1,076 435 -812 -1,818 -1,560 -
Tax -360 0 0 0 0 0 0 -
NP 8,248 27 -1,076 435 -812 -1,818 -1,560 -
-
NP to SH 8,248 27 -1,076 435 -812 -1,818 -1,560 -
-
Tax Rate 4.18% 0.00% - 0.00% - - - -
Total Cost 22,796 3,195 12,857 11,568 4,108 4,021 6,509 23.22%
-
Net Worth 308,857 303,223 179,167 147,073 140,476 124,108 10,764,000 -44.65%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 308,857 303,223 179,167 147,073 140,476 124,108 10,764,000 -44.65%
NOSH 1,223,666 608,549 599,995 434,999 427,368 404,000 371,428 21.97%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 26.57% 0.84% -9.13% 3.62% -24.64% -82.52% -31.52% -
ROE 2.67% 0.01% -0.60% 0.30% -0.58% -1.46% -0.01% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.54 0.53 1.97 2.76 0.77 0.55 1.33 11.38%
EPS 0.67 0.00 -0.18 0.10 -0.19 -0.45 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2524 0.4993 0.2989 0.3381 0.3287 0.3072 28.98 -54.62%
Adjusted Per Share Value based on latest NOSH - 434,999
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.50 0.26 0.95 0.97 0.27 0.18 0.40 35.70%
EPS 0.67 0.00 -0.09 0.04 -0.07 -0.15 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2491 0.2446 0.1445 0.1186 0.1133 0.1001 8.6822 -44.65%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.66 1.16 0.755 0.74 0.86 0.935 1.28 -
P/RPS 26.02 218.64 38.41 26.82 111.51 171.47 96.07 -19.55%
P/EPS 97.92 26,091.32 -420.60 740.00 -452.63 -207.78 -304.76 -
EY 1.02 0.00 -0.24 0.14 -0.22 -0.48 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.32 2.53 2.19 2.62 3.04 0.04 100.58%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 29/08/18 24/08/17 25/08/16 27/08/15 28/08/14 28/08/13 -
Price 0.58 1.19 0.675 1.10 0.87 0.88 1.35 -
P/RPS 22.86 224.30 34.34 39.87 112.81 161.38 101.32 -21.96%
P/EPS 86.05 26,766.10 -376.03 1,100.00 -457.89 -195.56 -321.43 -
EY 1.16 0.00 -0.27 0.09 -0.22 -0.51 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.38 2.26 3.25 2.65 2.86 0.05 89.23%

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