[BAHVEST] YoY Quarter Result on 31-Dec-2013 [#3]

Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -101.45%
YoY- -169.18%
Quarter Report
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 5,833 4,944 4,983 3,671 7,367 7,803 11,546 -10.74%
PBT -1,563 -1,951 -1,063 -1,392 2,012 230 4,939 -
Tax 0 0 0 0 0 0 0 -
NP -1,563 -1,951 -1,063 -1,392 2,012 230 4,939 -
-
NP to SH -1,563 -1,951 -1,063 -1,392 2,012 230 4,939 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 7,396 6,895 6,046 5,063 5,355 7,573 6,607 1.89%
-
Net Worth 152,370 14,204,128 126,660 12,026,880 8,115,066 66,634 58,181 17.38%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 152,370 14,204,128 126,660 12,026,880 8,115,066 66,634 58,181 17.38%
NOSH 446,571 424,130 408,846 397,714 352,982 328,571 329,266 5.20%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -26.80% -39.46% -21.33% -37.92% 27.31% 2.95% 42.78% -
ROE -1.03% -0.01% -0.84% -0.01% 0.02% 0.35% 8.49% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.31 1.17 1.22 0.92 2.09 2.37 3.51 -15.13%
EPS 0.35 -0.46 -0.26 -0.35 0.57 0.07 1.50 -21.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3412 33.49 0.3098 30.24 22.99 0.2028 0.1767 11.57%
Adjusted Per Share Value based on latest NOSH - 397,714
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.47 0.40 0.40 0.30 0.59 0.63 0.93 -10.74%
EPS -0.13 -0.16 -0.09 -0.11 0.16 0.02 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1229 11.457 0.1022 9.7008 6.5456 0.0537 0.0469 17.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.955 1.15 0.89 1.27 0.72 0.33 0.54 -
P/RPS 73.11 98.65 73.02 137.59 34.50 13.90 15.40 29.61%
P/EPS -272.86 -250.00 -342.31 -362.86 126.32 471.43 36.00 -
EY -0.37 -0.40 -0.29 -0.28 0.79 0.21 2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 0.03 2.87 0.04 0.03 1.63 3.06 -1.46%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 13/02/15 20/02/14 26/02/13 28/02/12 25/02/11 -
Price 0.885 0.87 0.935 1.21 0.80 0.34 0.56 -
P/RPS 67.76 74.63 76.72 131.09 38.33 14.32 15.97 27.20%
P/EPS -252.86 -189.13 -359.62 -345.71 140.35 485.71 37.33 -
EY -0.40 -0.53 -0.28 -0.29 0.71 0.21 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 0.03 3.02 0.04 0.03 1.68 3.17 -3.30%

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