[BAHVEST] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -4104.1%
YoY- 47.77%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 31,559 27,645 25,862 18,764 28,191 19,314 5,880 206.23%
PBT 1,220 -2,238 3,818 -7,808 1,263 -6,940 -20,288 -
Tax -128 0 -7,636 0 -1,068 0 0 -
NP 1,092 -2,238 -3,818 -7,808 195 -6,940 -20,288 -
-
NP to SH 1,092 -2,238 -3,818 -7,808 195 -6,940 -20,288 -
-
Tax Rate 10.49% - 200.00% - 84.56% - - -
Total Cost 30,467 29,883 29,680 26,572 27,996 26,254 26,168 10.66%
-
Net Worth 71,867 68,100 61,713 62,000 62,854 58,210 53,462 21.78%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 71,867 68,100 61,713 62,000 62,854 58,210 53,462 21.78%
NOSH 341,250 335,799 329,137 330,847 325,000 329,430 330,423 2.17%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.46% -8.10% -14.76% -41.61% 0.69% -35.93% -345.03% -
ROE 1.52% -3.29% -6.19% -12.59% 0.31% -11.92% -37.95% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.25 8.23 7.86 5.67 8.67 5.86 1.78 199.71%
EPS 0.32 -0.67 -1.16 -2.36 0.06 -2.11 -6.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.2028 0.1875 0.1874 0.1934 0.1767 0.1618 19.19%
Adjusted Per Share Value based on latest NOSH - 330,847
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.73 1.52 1.42 1.03 1.55 1.06 0.32 207.71%
EPS 0.06 -0.12 -0.21 -0.43 0.01 -0.38 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0374 0.0339 0.034 0.0345 0.032 0.0294 21.73%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.31 0.33 0.43 0.52 0.50 0.54 0.51 -
P/RPS 3.35 4.01 5.47 9.17 5.76 9.21 28.66 -76.06%
P/EPS 96.88 -49.50 -37.07 -22.03 833.33 -25.63 -8.31 -
EY 1.03 -2.02 -2.70 -4.54 0.12 -3.90 -12.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.63 2.29 2.77 2.59 3.06 3.15 -39.80%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 29/11/11 26/08/11 26/05/11 25/02/11 26/11/10 -
Price 0.31 0.34 0.40 0.45 0.50 0.56 0.54 -
P/RPS 3.35 4.13 5.09 7.93 5.76 9.55 30.35 -76.95%
P/EPS 96.88 -51.00 -34.48 -19.07 833.33 -26.58 -8.79 -
EY 1.03 -1.96 -2.90 -5.24 0.12 -3.76 -11.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.68 2.13 2.40 2.59 3.17 3.34 -42.11%

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