[BAHVEST] YoY TTM Result on 31-Mar-2014 [#4]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 71.78%
YoY- 10.4%
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 31,091 18,299 17,212 23,023 30,629 31,559 28,191 1.64%
PBT -52,224 -4,025 -4,566 -3,272 -2,968 1,220 983 -
Tax -8,398 683 2,238 -1,011 -1,812 -128 -1,068 40.97%
NP -60,622 -3,342 -2,328 -4,283 -4,780 1,092 -85 198.60%
-
NP to SH -60,622 -3,342 -2,328 -4,283 -4,780 1,092 -85 198.60%
-
Tax Rate - - - - - 10.49% 108.65% -
Total Cost 91,713 21,641 19,540 27,306 35,409 30,467 28,276 21.64%
-
Net Worth 247,175 144,426 136,206 123,080 83,302 72,946 63,680 25.33%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 247,175 144,426 136,206 123,080 83,302 72,946 63,680 25.33%
NOSH 533,396 432,545 420,000 400,000 352,676 346,374 329,268 8.36%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -194.98% -18.26% -13.53% -18.60% -15.61% 3.46% -0.30% -
ROE -24.53% -2.31% -1.71% -3.48% -5.74% 1.50% -0.13% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.83 4.23 4.10 5.76 8.68 9.11 8.56 -6.19%
EPS -11.37 -0.77 -0.55 -1.07 -1.36 0.32 -0.03 168.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4634 0.3339 0.3243 0.3077 0.2362 0.2106 0.1934 15.66%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.51 1.48 1.39 1.86 2.47 2.55 2.28 1.61%
EPS -4.89 -0.27 -0.19 -0.35 -0.39 0.09 -0.01 180.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1995 0.1166 0.1099 0.0993 0.0672 0.0589 0.0514 25.33%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.82 0.85 0.89 1.10 0.85 0.31 0.50 -
P/RPS 14.07 20.09 21.72 19.11 9.79 3.40 5.84 15.76%
P/EPS -7.21 -110.01 -160.57 -102.73 -62.71 98.33 -1,936.87 -60.59%
EY -13.86 -0.91 -0.62 -0.97 -1.59 1.02 -0.05 155.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.55 2.74 3.57 3.60 1.47 2.59 -6.14%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 28/05/15 29/05/14 04/06/13 28/05/12 26/05/11 -
Price 0.80 0.805 0.835 1.04 1.07 0.31 0.50 -
P/RPS 13.72 19.03 20.38 18.07 12.32 3.40 5.84 15.28%
P/EPS -7.04 -104.19 -150.64 -97.13 -78.95 98.33 -1,936.87 -60.75%
EY -14.21 -0.96 -0.66 -1.03 -1.27 1.02 -0.05 156.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.41 2.57 3.38 4.53 1.47 2.59 -6.49%

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