[BAHVEST] YoY TTM Result on 30-Jun-2017 [#1]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 91.23%
YoY- -153.89%
Quarter Report
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 85,310 92,874 13,660 30,869 27,006 18,305 20,277 27.02%
PBT -192,119 12,961 73,106 -6,297 -2,778 -3,560 -3,530 94.55%
Tax 14,597 810 -12,245 978 683 2,238 -1,011 -
NP -177,522 13,771 60,861 -5,319 -2,095 -1,322 -4,541 84.12%
-
NP to SH -177,522 13,771 60,861 -5,319 -2,095 -1,322 -4,541 84.12%
-
Tax Rate - -6.25% 16.75% - - - - -
Total Cost 262,832 79,103 -47,201 36,188 29,101 19,627 24,818 48.13%
-
Net Worth 122,205 308,857 303,223 179,167 147,073 140,476 124,108 -0.25%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 122,205 308,857 303,223 179,167 147,073 140,476 124,108 -0.25%
NOSH 1,226,062 1,223,666 608,549 599,995 434,999 427,368 404,000 20.30%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -208.09% 14.83% 445.54% -17.23% -7.76% -7.22% -22.39% -
ROE -145.27% 4.46% 20.07% -2.97% -1.42% -0.94% -3.66% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.96 7.59 2.25 5.15 6.21 4.28 5.02 5.59%
EPS -14.48 1.13 10.02 -0.89 -0.48 -0.31 -1.12 53.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.2524 0.4993 0.2989 0.3381 0.3287 0.3072 -17.08%
Adjusted Per Share Value based on latest NOSH - 599,995
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.86 7.47 1.10 2.48 2.17 1.47 1.63 27.03%
EPS -14.28 1.11 4.90 -0.43 -0.17 -0.11 -0.37 83.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0983 0.2485 0.244 0.1442 0.1183 0.113 0.0999 -0.26%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.385 0.66 1.16 0.755 0.74 0.86 0.935 -
P/RPS 5.53 8.70 51.57 14.66 11.92 20.08 18.63 -18.31%
P/EPS -2.66 58.65 11.57 -85.08 -153.65 -278.02 -83.18 -43.63%
EY -37.62 1.71 8.64 -1.18 -0.65 -0.36 -1.20 77.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 2.61 2.32 2.53 2.19 2.62 3.04 4.05%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 29/08/18 24/08/17 25/08/16 27/08/15 28/08/14 -
Price 0.53 0.58 1.19 0.675 1.10 0.87 0.88 -
P/RPS 7.62 7.64 52.91 13.11 17.72 20.31 17.53 -12.95%
P/EPS -3.66 51.54 11.87 -76.07 -228.40 -281.25 -78.29 -39.95%
EY -27.33 1.94 8.42 -1.31 -0.44 -0.36 -1.28 66.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.32 2.30 2.38 2.26 3.25 2.65 2.86 10.88%

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