[BAHVEST] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -115.51%
YoY- -106.16%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 9,060 2,922 374 392 6,406 5,541 5,986 31.85%
PBT 3,099 -444 -864 -800 5,430 5,804 7,834 -46.14%
Tax -337 -80 -96 -32 -64 0 0 -
NP 2,762 -524 -960 -832 5,366 5,804 7,834 -50.12%
-
NP to SH 2,762 -524 -960 -832 5,366 5,804 7,834 -50.12%
-
Tax Rate 10.87% - - - 1.18% 0.00% 0.00% -
Total Cost 6,298 3,446 1,334 1,224 1,040 -262 -1,848 -
-
Net Worth 36,884 34,221 33,810 34,825 29,562 26,534 21,919 41.51%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - 869 - - -
Div Payout % - - - - 16.20% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 36,884 34,221 33,810 34,825 29,562 26,534 21,919 41.51%
NOSH 298,421 302,307 300,000 297,142 248,425 231,542 197,828 31.56%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 30.49% -17.93% -256.68% -212.24% 83.77% 104.74% 130.87% -
ROE 7.49% -1.53% -2.84% -2.39% 18.15% 21.87% 35.74% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.04 0.97 0.12 0.13 2.58 2.39 3.03 0.22%
EPS 0.92 -0.17 -0.32 -0.28 2.16 2.51 3.96 -62.24%
DPS 0.00 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.1236 0.1132 0.1127 0.1172 0.119 0.1146 0.1108 7.56%
Adjusted Per Share Value based on latest NOSH - 297,142
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.60 0.19 0.02 0.03 0.43 0.37 0.40 31.06%
EPS 0.18 -0.03 -0.06 -0.06 0.36 0.39 0.52 -50.73%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0245 0.0228 0.0225 0.0232 0.0197 0.0176 0.0146 41.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.31 0.25 0.26 0.28 0.28 0.26 0.29 -
P/RPS 10.21 25.86 208.56 212.24 10.86 10.86 9.58 4.34%
P/EPS 33.49 -144.23 -81.25 -100.00 12.96 10.37 7.32 175.84%
EY 2.99 -0.69 -1.23 -1.00 7.71 9.64 13.66 -63.71%
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 2.51 2.21 2.31 2.39 2.35 2.27 2.62 -2.82%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 23/02/07 24/11/06 28/08/06 29/05/06 27/02/06 25/11/05 -
Price 0.46 0.29 0.25 0.27 0.31 0.26 0.28 -
P/RPS 15.15 30.00 200.53 204.66 12.02 10.86 9.25 38.98%
P/EPS 49.70 -167.31 -78.13 -96.43 14.35 10.37 7.07 267.40%
EY 2.01 -0.60 -1.28 -1.04 6.97 9.64 14.14 -72.79%
DY 0.00 0.00 0.00 0.00 1.13 0.00 0.00 -
P/NAPS 3.72 2.56 2.22 2.30 2.61 2.27 2.53 29.33%

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