[BAHVEST] YoY Quarter Result on 31-Mar-2019 [#4]

Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 691.37%
YoY- -87.33%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 52,008 32,304 19,565 31,819 755 7,300 5,920 43.62%
PBT 13,449 5,924 -193,992 7,448 80,240 -51,243 -3,062 -
Tax -4,909 -1,823 19,475 1,170 -12,245 -8,398 683 -
NP 8,540 4,101 -174,517 8,618 67,995 -59,641 -2,379 -
-
NP to SH 8,540 4,101 -174,517 8,618 67,995 -59,641 -2,379 -
-
Tax Rate 36.50% 30.77% - -15.71% 15.26% - - -
Total Cost 43,468 28,203 194,082 23,201 -67,240 66,941 8,299 31.76%
-
Net Worth 121,023 107,281 129,734 459,947 299,443 247,175 144,426 -2.90%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 121,023 107,281 129,734 459,947 299,443 247,175 144,426 -2.90%
NOSH 1,235,320 1,231,940 1,225,062 1,223,240 605,038 533,396 432,545 19.10%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 16.42% 12.70% -891.99% 27.08% 9,005.96% -817.00% -40.19% -
ROE 7.06% 3.82% -134.52% 1.87% 22.71% -24.13% -1.65% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 4.21 2.62 1.60 2.60 0.13 1.37 1.37 20.56%
EPS 0.69 0.33 -14.25 0.71 11.29 -11.21 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.0871 0.1059 0.3764 0.4972 0.4634 0.3339 -18.47%
Adjusted Per Share Value based on latest NOSH - 1,223,240
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 4.18 2.60 1.57 2.56 0.06 0.59 0.48 43.41%
EPS 0.69 0.33 -14.04 0.69 5.47 -4.80 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0974 0.0863 0.1044 0.3701 0.241 0.1989 0.1162 -2.89%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.415 0.49 0.285 0.69 1.02 0.82 0.85 -
P/RPS 9.85 18.68 17.85 26.50 813.65 59.92 62.11 -26.41%
P/EPS 60.01 147.17 -2.00 97.84 9.03 -7.33 -154.55 -
EY 1.67 0.68 -49.98 1.02 11.07 -13.64 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 5.63 2.69 1.83 2.05 1.77 2.55 8.79%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 25/05/21 30/06/20 30/05/19 30/05/18 30/05/17 30/05/16 -
Price 0.365 0.48 0.385 0.64 1.15 0.80 0.805 -
P/RPS 8.67 18.30 24.11 24.58 917.35 58.45 58.82 -27.30%
P/EPS 52.78 144.16 -2.70 90.75 10.19 -7.15 -146.36 -
EY 1.89 0.69 -37.00 1.10 9.82 -13.98 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 5.51 3.64 1.70 2.31 1.73 2.41 7.49%

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