[BAHVEST] YoY Quarter Result on 31-Dec-2015 [#3]

Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -208.39%
YoY- -83.54%
Quarter Report
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 23,430 4,030 5,833 4,944 4,983 3,671 7,367 21.25%
PBT 1,089 -3,911 -1,563 -1,951 -1,063 -1,392 2,012 -9.72%
Tax 0 0 0 0 0 0 0 -
NP 1,089 -3,911 -1,563 -1,951 -1,063 -1,392 2,012 -9.72%
-
NP to SH 1,089 -3,911 -1,563 -1,951 -1,063 -1,392 2,012 -9.72%
-
Tax Rate 0.00% - - - - - 0.00% -
Total Cost 22,341 7,941 7,396 6,895 6,046 5,063 5,355 26.86%
-
Net Worth 346,939 173,489 152,370 14,204,128 126,660 12,026,880 8,115,066 -40.85%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 346,939 173,489 152,370 14,204,128 126,660 12,026,880 8,115,066 -40.85%
NOSH 1,221,476 601,759 446,571 424,130 408,846 397,714 352,982 22.97%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.65% -97.05% -26.80% -39.46% -21.33% -37.92% 27.31% -
ROE 0.31% -2.25% -1.03% -0.01% -0.84% -0.01% 0.02% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.10 0.67 1.31 1.17 1.22 0.92 2.09 6.78%
EPS 0.14 -0.65 0.35 -0.46 -0.26 -0.35 0.57 -20.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4586 0.289 0.3412 33.49 0.3098 30.24 22.99 -47.90%
Adjusted Per Share Value based on latest NOSH - 424,130
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.89 0.33 0.47 0.40 0.40 0.30 0.59 21.40%
EPS 0.09 -0.32 -0.13 -0.16 -0.09 -0.11 0.16 -9.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2798 0.1399 0.1229 11.457 0.1022 9.7008 6.5456 -40.85%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.40 0.65 0.955 1.15 0.89 1.27 0.72 -
P/RPS 12.92 96.82 73.11 98.65 73.02 137.59 34.50 -15.09%
P/EPS 277.88 -99.77 -272.86 -250.00 -342.31 -362.86 126.32 14.03%
EY 0.36 -1.00 -0.37 -0.40 -0.29 -0.28 0.79 -12.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 2.25 2.80 0.03 2.87 0.04 0.03 75.23%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 24/02/17 25/02/16 13/02/15 20/02/14 26/02/13 -
Price 0.55 0.99 0.885 0.87 0.935 1.21 0.80 -
P/RPS 17.76 147.47 67.76 74.63 76.72 131.09 38.33 -12.02%
P/EPS 382.08 -151.96 -252.86 -189.13 -359.62 -345.71 140.35 18.15%
EY 0.26 -0.66 -0.40 -0.53 -0.28 -0.29 0.71 -15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 3.43 2.59 0.03 3.02 0.04 0.03 84.87%

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