[BAHVEST] YoY Quarter Result on 31-Dec-2017 [#3]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -20.34%
YoY- -150.22%
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 15,602 25,160 23,430 4,030 5,833 4,944 4,983 20.93%
PBT -23,112 -2,607 1,089 -3,911 -1,563 -1,951 -1,063 66.98%
Tax 1,363 -3,469 0 0 0 0 0 -
NP -21,749 -6,076 1,089 -3,911 -1,563 -1,951 -1,063 65.30%
-
NP to SH -21,749 -6,076 1,089 -3,911 -1,563 -1,951 -1,063 65.30%
-
Tax Rate - - 0.00% - - - - -
Total Cost 37,351 31,236 22,341 7,941 7,396 6,895 6,046 35.42%
-
Net Worth 10,392,386 304,276 346,939 173,489 152,370 14,204,128 126,660 108.31%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 10,392,386 304,276 346,939 173,489 152,370 14,204,128 126,660 108.31%
NOSH 1,231,325 1,225,062 1,221,476 601,759 446,571 424,130 408,846 20.15%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -139.40% -24.15% 4.65% -97.05% -26.80% -39.46% -21.33% -
ROE -0.21% -2.00% 0.31% -2.25% -1.03% -0.01% -0.84% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.27 2.05 3.10 0.67 1.31 1.17 1.22 0.67%
EPS -1.77 -0.50 0.14 -0.65 0.35 -0.46 -0.26 37.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.44 0.2484 0.4586 0.289 0.3412 33.49 0.3098 73.37%
Adjusted Per Share Value based on latest NOSH - 601,759
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.26 2.02 1.89 0.32 0.47 0.40 0.40 21.05%
EPS -1.75 -0.49 0.09 -0.31 -0.13 -0.16 -0.09 63.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.3641 0.2449 0.2792 0.1396 0.1226 11.432 0.1019 108.32%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.53 0.50 0.40 0.65 0.955 1.15 0.89 -
P/RPS 41.83 24.34 12.92 96.82 73.11 98.65 73.02 -8.85%
P/EPS -30.01 -100.80 277.88 -99.77 -272.86 -250.00 -342.31 -33.32%
EY -3.33 -0.99 0.36 -1.00 -0.37 -0.40 -0.29 50.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 2.01 0.87 2.25 2.80 0.03 2.87 -47.48%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 01/03/21 28/02/20 27/02/19 27/02/18 24/02/17 25/02/16 13/02/15 -
Price 0.465 0.455 0.55 0.99 0.885 0.87 0.935 -
P/RPS 36.70 22.15 17.76 147.47 67.76 74.63 76.72 -11.55%
P/EPS -26.33 -91.73 382.08 -151.96 -252.86 -189.13 -359.62 -35.29%
EY -3.80 -1.09 0.26 -0.66 -0.40 -0.53 -0.28 54.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 1.83 1.20 3.43 2.59 0.03 3.02 -47.92%

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