[BAHVEST] YoY Quarter Result on 31-Mar-2018 [#4]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 1838.56%
YoY- 214.01%
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 32,304 19,565 31,819 755 7,300 5,920 6,315 31.23%
PBT 5,924 -193,992 7,448 80,240 -51,243 -3,062 251 69.28%
Tax -1,823 19,475 1,170 -12,245 -8,398 683 2,238 -
NP 4,101 -174,517 8,618 67,995 -59,641 -2,379 2,489 8.67%
-
NP to SH 4,101 -174,517 8,618 67,995 -59,641 -2,379 2,489 8.67%
-
Tax Rate 30.77% - -15.71% 15.26% - - -891.63% -
Total Cost 28,203 194,082 23,201 -67,240 66,941 8,299 3,826 39.46%
-
Net Worth 107,281 129,734 459,947 299,443 247,175 144,426 136,206 -3.89%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 107,281 129,734 459,947 299,443 247,175 144,426 136,206 -3.89%
NOSH 1,231,940 1,225,062 1,223,240 605,038 533,396 432,545 420,000 19.62%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.70% -891.99% 27.08% 9,005.96% -817.00% -40.19% 39.41% -
ROE 3.82% -134.52% 1.87% 22.71% -24.13% -1.65% 1.83% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.62 1.60 2.60 0.13 1.37 1.37 1.50 9.73%
EPS 0.33 -14.25 0.71 11.29 -11.21 -0.55 0.60 -9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0871 0.1059 0.3764 0.4972 0.4634 0.3339 0.3243 -19.65%
Adjusted Per Share Value based on latest NOSH - 605,038
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.60 1.57 2.56 0.06 0.59 0.48 0.51 31.15%
EPS 0.33 -14.04 0.69 5.47 -4.80 -0.19 0.20 8.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.1044 0.3701 0.241 0.1989 0.1162 0.1096 -3.90%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.49 0.285 0.69 1.02 0.82 0.85 0.89 -
P/RPS 18.68 17.85 26.50 813.65 59.92 62.11 59.19 -17.47%
P/EPS 147.17 -2.00 97.84 9.03 -7.33 -154.55 150.18 -0.33%
EY 0.68 -49.98 1.02 11.07 -13.64 -0.65 0.67 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.63 2.69 1.83 2.05 1.77 2.55 2.74 12.74%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 30/06/20 30/05/19 30/05/18 30/05/17 30/05/16 28/05/15 -
Price 0.48 0.385 0.64 1.15 0.80 0.805 0.835 -
P/RPS 18.30 24.11 24.58 917.35 58.45 58.82 55.53 -16.87%
P/EPS 144.16 -2.70 90.75 10.19 -7.15 -146.36 140.90 0.38%
EY 0.69 -37.00 1.10 9.82 -13.98 -0.68 0.71 -0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.51 3.64 1.70 2.31 1.73 2.41 2.57 13.54%

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