[BAHVEST] YoY Quarter Result on 31-Dec-2018 [#3]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 126.03%
YoY- 127.84%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 21,845 15,602 25,160 23,430 4,030 5,833 4,944 28.07%
PBT -7,549 -23,112 -2,607 1,089 -3,911 -1,563 -1,951 25.27%
Tax -775 1,363 -3,469 0 0 0 0 -
NP -8,324 -21,749 -6,076 1,089 -3,911 -1,563 -1,951 27.32%
-
NP to SH -8,324 -21,749 -6,076 1,089 -3,911 -1,563 -1,951 27.32%
-
Tax Rate - - - 0.00% - - - -
Total Cost 30,169 37,351 31,236 22,341 7,941 7,396 6,895 27.86%
-
Net Worth 112,933 10,392,386 304,276 346,939 173,489 152,370 14,204,128 -55.29%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 112,933 10,392,386 304,276 346,939 173,489 152,370 14,204,128 -55.29%
NOSH 1,234,320 1,231,325 1,225,062 1,221,476 601,759 446,571 424,130 19.46%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -38.10% -139.40% -24.15% 4.65% -97.05% -26.80% -39.46% -
ROE -7.37% -0.21% -2.00% 0.31% -2.25% -1.03% -0.01% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1.76 1.27 2.05 3.10 0.67 1.31 1.17 7.03%
EPS -0.67 -1.77 -0.50 0.14 -0.65 0.35 -0.46 6.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 8.44 0.2484 0.4586 0.289 0.3412 33.49 -62.61%
Adjusted Per Share Value based on latest NOSH - 1,221,476
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1.76 1.26 2.03 1.89 0.33 0.47 0.40 27.98%
EPS -0.67 -1.75 -0.49 0.09 -0.32 -0.13 -0.16 26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0911 8.3824 0.2454 0.2798 0.1399 0.1229 11.457 -55.29%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.44 0.53 0.50 0.40 0.65 0.955 1.15 -
P/RPS 25.02 41.83 24.34 12.92 96.82 73.11 98.65 -20.42%
P/EPS -65.67 -30.01 -100.80 277.88 -99.77 -272.86 -250.00 -19.95%
EY -1.52 -3.33 -0.99 0.36 -1.00 -0.37 -0.40 24.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 0.06 2.01 0.87 2.25 2.80 0.03 133.14%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 01/03/21 28/02/20 27/02/19 27/02/18 24/02/17 25/02/16 -
Price 0.415 0.465 0.455 0.55 0.99 0.885 0.87 -
P/RPS 23.60 36.70 22.15 17.76 147.47 67.76 74.63 -17.44%
P/EPS -61.94 -26.33 -91.73 382.08 -151.96 -252.86 -189.13 -16.96%
EY -1.61 -3.80 -1.09 0.26 -0.66 -0.40 -0.53 20.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 0.06 1.83 1.20 3.43 2.59 0.03 130.92%

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