[BAHVEST] YoY TTM Result on 30-Sep-2013 [#2]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -32.8%
YoY- -252.04%
Quarter Report
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 28,822 18,733 16,631 27,265 34,298 38,182 34,241 -2.82%
PBT -4,431 176 -4,775 -9,962 7,872 9,218 2,704 -
Tax 683 2,238 -1,011 -1,812 -128 -1,068 -641 -
NP -3,748 2,414 -5,786 -11,774 7,744 8,150 2,063 -
-
NP to SH -3,748 2,414 -5,786 -11,774 7,744 8,150 2,063 -
-
Tax Rate - -1,271.59% - - 1.63% 11.59% 23.71% -
Total Cost 32,570 16,319 22,417 39,039 26,554 30,032 32,178 0.20%
-
Net Worth 167,923 144,171 126,210 120,803 78,897 80,625 53,435 21.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 167,923 144,171 126,210 120,803 78,897 80,625 53,435 21.00%
NOSH 490,000 428,571 411,914 406,470 351,904 430,000 330,257 6.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -13.00% 12.89% -34.79% -43.18% 22.58% 21.35% 6.02% -
ROE -2.23% 1.67% -4.58% -9.75% 9.82% 10.11% 3.86% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.88 4.37 4.04 6.71 9.75 8.88 10.37 -9.01%
EPS -0.76 0.56 -1.40 -2.90 2.20 1.90 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3427 0.3364 0.3064 0.2972 0.2242 0.1875 0.1618 13.31%
Adjusted Per Share Value based on latest NOSH - 406,470
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.32 1.51 1.34 2.20 2.77 3.08 2.76 -2.85%
EPS -0.30 0.19 -0.47 -0.95 0.62 0.66 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1354 0.1163 0.1018 0.0974 0.0636 0.065 0.0431 20.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.00 0.87 1.02 1.46 0.60 0.43 0.51 -
P/RPS 17.00 19.90 25.26 21.77 6.16 4.84 4.92 22.93%
P/EPS -130.74 154.46 -72.62 -50.40 27.27 22.69 81.64 -
EY -0.76 0.65 -1.38 -1.98 3.67 4.41 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 2.59 3.33 4.91 2.68 2.29 3.15 -1.25%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 25/11/14 28/11/13 28/11/12 29/11/11 26/11/10 -
Price 0.98 1.19 0.955 1.21 0.75 0.40 0.54 -
P/RPS 16.66 27.22 23.65 18.04 7.70 4.50 5.21 21.35%
P/EPS -128.12 211.27 -67.99 -41.77 34.08 21.10 86.45 -
EY -0.78 0.47 -1.47 -2.39 2.93 4.74 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.54 3.12 4.07 3.35 2.13 3.34 -2.55%

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