[BAHVEST] YoY TTM Result on 30-Sep-2018 [#2]

Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -1.53%
YoY- 787.55%
Quarter Report
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 123,355 92,674 105,655 14,588 30,567 28,822 18,733 36.86%
PBT -676 -191,359 18,876 72,172 -9,694 -4,431 176 -
Tax -4,762 14,098 270 -12,245 978 683 2,238 -
NP -5,438 -177,261 19,146 59,927 -8,716 -3,748 2,414 -
-
NP to SH -5,438 -177,261 19,146 59,927 -8,716 -3,748 2,414 -
-
Tax Rate - - -1.43% 16.97% - - -1,271.59% -
Total Cost 128,793 269,935 86,509 -45,339 39,283 32,570 16,319 41.05%
-
Net Worth 119,778 125,600 310,369 300,658 177,726 167,923 144,171 -3.03%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 119,778 125,600 310,369 300,658 177,726 167,923 144,171 -3.03%
NOSH 1,232,590 1,231,325 1,224,922 610,209 601,851 490,000 428,571 19.23%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -4.41% -191.27% 18.12% 410.80% -28.51% -13.00% 12.89% -
ROE -4.54% -141.13% 6.17% 19.93% -4.90% -2.23% 1.67% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 10.01 7.54 8.63 2.39 5.08 5.88 4.37 14.79%
EPS -0.44 -14.42 1.56 9.84 -1.45 -0.76 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0972 0.1022 0.2534 0.4936 0.2953 0.3427 0.3364 -18.67%
Adjusted Per Share Value based on latest NOSH - 610,209
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 9.95 7.48 8.52 1.18 2.47 2.32 1.51 36.88%
EPS -0.44 -14.30 1.54 4.83 -0.70 -0.30 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0966 0.1013 0.2503 0.2425 0.1434 0.1354 0.1163 -3.04%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.51 0.50 0.51 1.15 0.645 1.00 0.87 -
P/RPS 5.09 6.63 5.91 48.02 12.70 17.00 19.90 -20.31%
P/EPS -115.57 -3.47 32.63 11.69 -44.54 -130.74 154.46 -
EY -0.87 -28.85 3.07 8.56 -2.25 -0.76 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 4.89 2.01 2.33 2.18 2.92 2.59 12.48%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 15/11/21 26/11/20 28/11/19 23/11/18 28/11/17 25/11/16 20/11/15 -
Price 0.53 0.49 0.495 0.99 0.60 0.98 1.19 -
P/RPS 5.29 6.50 5.74 41.34 11.81 16.66 27.22 -23.87%
P/EPS -120.10 -3.40 31.67 10.06 -41.43 -128.12 211.27 -
EY -0.83 -29.44 3.16 9.94 -2.41 -0.78 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.45 4.79 1.95 2.01 2.03 2.86 3.54 7.44%

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