[BAHVEST] YoY Quarter Result on 30-Sep-2019 [#2]

Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -85.56%
YoY- 128.47%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 43,650 26,726 19,362 6,581 5,653 5,955 4,139 48.03%
PBT 11,921 2,491 1,731 -4,184 -3,250 147 1,800 36.99%
Tax -2,915 -1,039 -540 0 0 0 0 -
NP 9,006 1,452 1,191 -4,184 -3,250 147 1,800 30.74%
-
NP to SH 9,006 1,452 1,191 -4,184 -3,250 147 1,800 30.74%
-
Tax Rate 24.45% 41.71% 31.20% - - 0.00% 0.00% -
Total Cost 34,644 25,274 18,171 10,765 8,903 5,808 2,339 56.64%
-
Net Worth 119,778 125,600 310,369 300,658 177,726 167,923 144,171 -3.03%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 119,778 125,600 310,369 300,658 177,726 167,923 144,171 -3.03%
NOSH 1,232,590 1,231,325 1,224,922 610,209 601,851 490,000 428,571 19.23%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 20.63% 5.43% 6.15% -63.58% -57.49% 2.47% 43.49% -
ROE 7.52% 1.16% 0.38% -1.39% -1.83% 0.09% 1.25% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 3.54 2.17 1.58 1.08 0.94 1.22 0.97 24.05%
EPS 0.73 0.12 0.10 -0.69 -0.54 0.03 0.42 9.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0972 0.1022 0.2534 0.4936 0.2953 0.3427 0.3364 -18.67%
Adjusted Per Share Value based on latest NOSH - 1,224,922
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 3.52 2.16 1.56 0.53 0.46 0.48 0.33 48.31%
EPS 0.73 0.12 0.10 -0.34 -0.26 0.01 0.15 30.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0966 0.1013 0.2503 0.2425 0.1434 0.1354 0.1163 -3.04%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.51 0.50 0.51 1.15 0.645 1.00 0.87 -
P/RPS 14.40 22.99 32.26 106.44 68.67 82.28 90.08 -26.30%
P/EPS 69.78 423.20 524.48 -167.42 -119.44 3,333.33 207.14 -16.57%
EY 1.43 0.24 0.19 -0.60 -0.84 0.03 0.48 19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 4.89 2.01 2.33 2.18 2.92 2.59 12.48%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 15/11/21 26/11/20 28/11/19 23/11/18 28/11/17 25/11/16 20/11/15 -
Price 0.53 0.49 0.495 0.99 0.60 0.98 1.19 -
P/RPS 14.96 22.53 31.31 91.63 63.88 80.64 123.22 -29.60%
P/EPS 72.52 414.73 509.06 -144.13 -111.11 3,266.67 283.33 -20.30%
EY 1.38 0.24 0.20 -0.69 -0.90 0.03 0.35 25.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.45 4.79 1.95 2.01 2.03 2.86 3.54 7.44%

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