[BAHVEST] YoY Quarter Result on 30-Jun-2020 [#1]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 101.08%
YoY- -77.21%
View:
Show?
Quarter Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 19,853 23,290 31,799 21,223 31,044 3,222 11,781 8.35%
PBT 14,833 -6,420 4,591 2,749 8,608 27 -1,076 -
Tax -3,745 1,314 -1,387 -869 -360 0 0 -
NP 11,088 -5,106 3,204 1,880 8,248 27 -1,076 -
-
NP to SH 11,088 -5,106 3,204 1,880 8,248 27 -1,076 -
-
Tax Rate 25.25% - 30.21% 31.61% 4.18% 0.00% - -
Total Cost 8,765 28,396 28,595 19,343 22,796 3,195 12,857 -5.71%
-
Net Worth 134,516 123,110 110,512 122,205 308,857 303,223 179,167 -4.30%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 134,516 123,110 110,512 122,205 308,857 303,223 179,167 -4.30%
NOSH 1,239,779 1,239,779 1,232,140 1,226,062 1,223,666 608,549 599,995 11.79%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 55.85% -21.92% 10.08% 8.86% 26.57% 0.84% -9.13% -
ROE 8.24% -4.15% 2.90% 1.54% 2.67% 0.01% -0.60% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.60 1.88 2.58 1.73 2.54 0.53 1.97 -3.14%
EPS 0.89 -0.41 0.26 0.15 0.67 0.00 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.0993 0.0897 0.0997 0.2524 0.4993 0.2989 -14.42%
Adjusted Per Share Value based on latest NOSH - 1,226,062
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.60 1.88 2.56 1.71 2.50 0.26 0.95 8.34%
EPS 0.89 -0.41 0.26 0.15 0.67 0.00 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.0993 0.0891 0.0986 0.2491 0.2446 0.1445 -4.30%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.50 0.305 0.40 0.385 0.66 1.16 0.755 -
P/RPS 31.22 16.24 15.50 22.24 26.02 218.64 38.41 -3.13%
P/EPS 55.91 -74.06 153.81 251.01 97.92 26,091.32 -420.60 -
EY 1.79 -1.35 0.65 0.40 1.02 0.00 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.61 3.07 4.46 3.86 2.61 2.32 2.53 9.65%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/02/24 10/05/23 13/08/21 27/08/20 30/08/19 29/08/18 24/08/17 -
Price 0.465 0.115 0.47 0.525 0.58 1.19 0.675 -
P/RPS 29.04 6.12 18.21 30.32 22.86 224.30 34.34 -2.54%
P/EPS 51.99 -27.92 180.73 342.29 86.05 26,766.10 -376.03 -
EY 1.92 -3.58 0.55 0.29 1.16 0.00 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 1.16 5.24 5.27 2.30 2.38 2.26 10.35%

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