[BAHVEST] YoY TTM Result on 31-Mar-2023 [#2]

Announcement Date
28-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#2]
Profit Trend
QoQ- -216.36%
YoY- -185.61%
View:
Show?
TTM Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 122,860 142,705 123,355 92,674 105,655 14,588 30,567 23.84%
PBT 39,111 -7,162 -676 -191,359 18,876 72,172 -9,694 -
Tax -6,905 -3,476 -4,762 14,098 270 -12,245 978 -
NP 32,206 -10,638 -5,438 -177,261 19,146 59,927 -8,716 -
-
NP to SH 32,206 -10,638 -5,438 -177,261 19,146 59,927 -8,716 -
-
Tax Rate 17.65% - - - -1.43% 16.97% - -
Total Cost 90,654 153,343 128,793 269,935 86,509 -45,339 39,283 13.72%
-
Net Worth 144,062 111,828 119,778 125,600 310,369 300,658 177,726 -3.17%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 144,062 111,828 119,778 125,600 310,369 300,658 177,726 -3.17%
NOSH 1,239,779 1,239,779 1,232,590 1,231,325 1,224,922 610,209 601,851 11.75%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 26.21% -7.45% -4.41% -191.27% 18.12% 410.80% -28.51% -
ROE 22.36% -9.51% -4.54% -141.13% 6.17% 19.93% -4.90% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.91 11.51 10.01 7.54 8.63 2.39 5.08 10.82%
EPS 2.60 -0.86 -0.44 -14.42 1.56 9.84 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.0902 0.0972 0.1022 0.2534 0.4936 0.2953 -13.35%
Adjusted Per Share Value based on latest NOSH - 1,239,779
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.91 11.51 9.95 7.47 8.52 1.18 2.47 23.81%
EPS 2.60 -0.86 -0.44 -14.30 1.54 4.83 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.0902 0.0966 0.1013 0.2503 0.2425 0.1433 -3.17%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.505 0.305 0.51 0.50 0.51 1.15 0.645 -
P/RPS 5.10 2.65 5.09 6.63 5.91 48.02 12.70 -13.08%
P/EPS 19.44 -35.55 -115.57 -3.47 32.63 11.69 -44.54 -
EY 5.14 -2.81 -0.87 -28.85 3.07 8.56 -2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 3.38 5.25 4.89 2.01 2.33 2.18 11.20%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/05/24 26/05/23 15/11/21 26/11/20 28/11/19 23/11/18 28/11/17 -
Price 0.615 0.225 0.53 0.49 0.495 0.99 0.60 -
P/RPS 6.21 1.95 5.29 6.50 5.74 41.34 11.81 -9.41%
P/EPS 23.67 -26.22 -120.10 -3.40 31.67 10.06 -41.43 -
EY 4.22 -3.81 -0.83 -29.44 3.16 9.94 -2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.29 2.49 5.45 4.79 1.95 2.01 2.03 15.86%

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