[BAHVEST] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -76.26%
YoY- 12.43%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 27,265 34,298 38,182 34,241 21,103 13,439 9,688 18.80%
PBT -9,962 7,872 9,218 2,704 2,425 552 1,246 -
Tax -1,812 -128 -1,068 -641 -590 -630 -16 119.79%
NP -11,774 7,744 8,150 2,063 1,835 -78 1,230 -
-
NP to SH -11,774 7,744 8,150 2,063 1,835 -78 1,230 -
-
Tax Rate - 1.63% 11.59% 23.71% 24.33% 114.13% 1.28% -
Total Cost 39,039 26,554 30,032 32,178 19,268 13,517 8,458 29.00%
-
Net Worth 120,803 78,897 80,625 53,435 49,219 49,697 47,108 16.97%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 1,046 -
Div Payout % - - - - - - 85.05% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 120,803 78,897 80,625 53,435 49,219 49,697 47,108 16.97%
NOSH 406,470 351,904 430,000 330,257 315,714 329,999 312,807 4.45%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -43.18% 22.58% 21.35% 6.02% 8.70% -0.58% 12.70% -
ROE -9.75% 9.82% 10.11% 3.86% 3.73% -0.16% 2.61% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.71 9.75 8.88 10.37 6.68 4.07 3.10 13.72%
EPS -2.90 2.20 1.90 0.62 0.58 -0.02 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.2972 0.2242 0.1875 0.1618 0.1559 0.1506 0.1506 11.98%
Adjusted Per Share Value based on latest NOSH - 330,257
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.81 2.28 2.54 2.28 1.40 0.89 0.64 18.89%
EPS -0.78 0.51 0.54 0.14 0.12 -0.01 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.0803 0.0525 0.0536 0.0355 0.0327 0.033 0.0313 16.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.46 0.60 0.43 0.51 0.57 0.47 0.65 -
P/RPS 21.77 6.16 4.84 4.92 8.53 11.54 20.99 0.60%
P/EPS -50.40 27.27 22.69 81.64 98.07 -1,988.46 165.30 -
EY -1.98 3.67 4.41 1.22 1.02 -0.05 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
P/NAPS 4.91 2.68 2.29 3.15 3.66 3.12 4.32 2.15%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 29/11/11 26/11/10 20/11/09 26/11/08 26/11/07 -
Price 1.21 0.75 0.40 0.54 0.61 0.37 0.69 -
P/RPS 18.04 7.70 4.50 5.21 9.13 9.09 22.28 -3.45%
P/EPS -41.77 34.08 21.10 86.45 104.95 -1,565.38 175.48 -
EY -2.39 2.93 4.74 1.16 0.95 -0.06 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
P/NAPS 4.07 3.35 2.13 3.34 3.91 2.46 4.58 -1.94%

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