[BAHVEST] YoY Quarter Result on 30-Sep-2020 [#2]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -22.77%
YoY- 21.91%
View:
Show?
Quarter Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 44,852 34,363 43,650 26,726 19,362 6,581 5,653 37.49%
PBT 12,619 -8,880 11,921 2,491 1,731 -4,184 -3,250 -
Tax -3,150 -2,360 -2,915 -1,039 -540 0 0 -
NP 9,469 -11,240 9,006 1,452 1,191 -4,184 -3,250 -
-
NP to SH 9,469 -11,240 9,006 1,452 1,191 -4,184 -3,250 -
-
Tax Rate 24.96% - 24.45% 41.71% 31.20% - - -
Total Cost 35,383 45,603 34,644 25,274 18,171 10,765 8,903 23.63%
-
Net Worth 144,062 111,828 119,778 125,600 310,369 300,658 177,726 -3.17%
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 144,062 111,828 119,778 125,600 310,369 300,658 177,726 -3.17%
NOSH 1,239,779 1,239,779 1,232,590 1,231,325 1,224,922 610,209 601,851 11.75%
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 21.11% -32.71% 20.63% 5.43% 6.15% -63.58% -57.49% -
ROE 6.57% -10.05% 7.52% 1.16% 0.38% -1.39% -1.83% -
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 3.62 2.77 3.54 2.17 1.58 1.08 0.94 23.03%
EPS 0.76 -0.91 0.73 0.12 0.10 -0.69 -0.54 -
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 - 1,231,325
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.61 2.77 3.51 2.15 1.56 0.53 0.45 37.73%
EPS 0.76 -0.90 0.72 0.12 0.10 -0.34 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.09 0.0964 0.1011 0.2497 0.2419 0.143 -3.17%
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 13.96 11.00 14.40 22.99 32.26 106.44 68.67 -21.72%
P/EPS 66.12 -33.64 69.78 423.20 524.48 -167.42 -119.44 -
EY 1.51 -2.97 1.43 0.24 0.19 -0.60 -0.84 -
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 17.00 8.12 14.96 22.53 31.31 91.63 63.88 -18.41%
P/EPS 80.52 -24.82 72.52 414.73 509.06 -144.13 -111.11 -
EY 1.24 -4.03 1.38 0.24 0.20 -0.69 -0.90 -
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