[BAHVEST] YoY TTM Result on 30-Sep-2016 [#2]

Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -78.9%
YoY- -255.26%
Quarter Report
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 105,655 14,588 30,567 28,822 18,733 16,631 27,265 25.31%
PBT 18,876 72,172 -9,694 -4,431 176 -4,775 -9,962 -
Tax 270 -12,245 978 683 2,238 -1,011 -1,812 -
NP 19,146 59,927 -8,716 -3,748 2,414 -5,786 -11,774 -
-
NP to SH 19,146 59,927 -8,716 -3,748 2,414 -5,786 -11,774 -
-
Tax Rate -1.43% 16.97% - - -1,271.59% - - -
Total Cost 86,509 -45,339 39,283 32,570 16,319 22,417 39,039 14.17%
-
Net Worth 310,369 300,658 177,726 167,923 144,171 126,210 120,803 17.02%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 310,369 300,658 177,726 167,923 144,171 126,210 120,803 17.02%
NOSH 1,224,922 610,209 601,851 490,000 428,571 411,914 406,470 20.17%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.12% 410.80% -28.51% -13.00% 12.89% -34.79% -43.18% -
ROE 6.17% 19.93% -4.90% -2.23% 1.67% -4.58% -9.75% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.63 2.39 5.08 5.88 4.37 4.04 6.71 4.28%
EPS 1.56 9.84 -1.45 -0.76 0.56 -1.40 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.4936 0.2953 0.3427 0.3364 0.3064 0.2972 -2.62%
Adjusted Per Share Value based on latest NOSH - 490,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.53 1.18 2.47 2.33 1.51 1.34 2.20 25.32%
EPS 1.55 4.84 -0.70 -0.30 0.19 -0.47 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2505 0.2427 0.1434 0.1355 0.1164 0.1019 0.0975 17.02%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.51 1.15 0.645 1.00 0.87 1.02 1.46 -
P/RPS 5.91 48.02 12.70 17.00 19.90 25.26 21.77 -19.52%
P/EPS 32.63 11.69 -44.54 -130.74 154.46 -72.62 -50.40 -
EY 3.07 8.56 -2.25 -0.76 0.65 -1.38 -1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.33 2.18 2.92 2.59 3.33 4.91 -13.82%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 23/11/18 28/11/17 25/11/16 20/11/15 25/11/14 28/11/13 -
Price 0.495 0.99 0.60 0.98 1.19 0.955 1.21 -
P/RPS 5.74 41.34 11.81 16.66 27.22 23.65 18.04 -17.36%
P/EPS 31.67 10.06 -41.43 -128.12 211.27 -67.99 -41.77 -
EY 3.16 9.94 -2.41 -0.78 0.47 -1.47 -2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.01 2.03 2.86 3.54 3.12 4.07 -11.53%

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