[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
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 34,363 43,650 26,726 19,362 6,581 5,653 5,955 30.94%
PBT -8,880 11,921 2,491 1,731 -4,184 -3,250 147 -
Tax -2,360 -2,915 -1,039 -540 0 0 0 -
NP -11,240 9,006 1,452 1,191 -4,184 -3,250 147 -
-
NP to SH -11,240 9,006 1,452 1,191 -4,184 -3,250 147 -
-
Tax Rate - 24.45% 41.71% 31.20% - - 0.00% -
Total Cost 45,603 34,644 25,274 18,171 10,765 8,903 5,808 37.29%
-
Net Worth 111,828 119,778 125,600 310,369 300,658 177,726 167,923 -6.06%
Dividend
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 111,828 119,778 125,600 310,369 300,658 177,726 167,923 -6.06%
NOSH 1,239,779 1,232,590 1,231,325 1,224,922 610,209 601,851 490,000 15.34%
Ratio Analysis
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -32.71% 20.63% 5.43% 6.15% -63.58% -57.49% 2.47% -
ROE -10.05% 7.52% 1.16% 0.38% -1.39% -1.83% 0.09% -
Per Share
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 2.77 3.54 2.17 1.58 1.08 0.94 1.22 13.44%
EPS -0.91 0.73 0.12 0.10 -0.69 -0.54 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.0972 0.1022 0.2534 0.4936 0.2953 0.3427 -18.56%
Adjusted Per Share Value based on latest NOSH - 1,224,922
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 2.76 3.51 2.15 1.56 0.53 0.45 0.48 30.87%
EPS -0.90 0.72 0.12 0.10 -0.34 -0.26 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.0962 0.1009 0.2493 0.2415 0.1428 0.1349 -6.06%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.305 0.51 0.50 0.51 1.15 0.645 1.00 -
P/RPS 11.00 14.40 22.99 32.26 106.44 68.67 82.28 -26.61%
P/EPS -33.64 69.78 423.20 524.48 -167.42 -119.44 3,333.33 -
EY -2.97 1.43 0.24 0.19 -0.60 -0.84 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 5.25 4.89 2.01 2.33 2.18 2.92 2.27%
Price Multiplier on Announcement Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 26/05/23 15/11/21 26/11/20 28/11/19 23/11/18 28/11/17 25/11/16 -
Price 0.225 0.53 0.49 0.495 0.99 0.60 0.98 -
P/RPS 8.12 14.96 22.53 31.31 91.63 63.88 80.64 -29.74%
P/EPS -24.82 72.52 414.73 509.06 -144.13 -111.11 3,266.67 -
EY -4.03 1.38 0.24 0.20 -0.69 -0.90 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 5.45 4.79 1.95 2.01 2.03 2.86 -2.10%

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