[BAHVEST] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 825.27%
YoY- 229.41%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 30,629 30,716 31,340 34,532 31,559 27,645 25,862 11.92%
PBT -2,968 9,006 9,486 10,104 1,220 -2,238 3,818 -
Tax -1,812 0 0 0 -128 0 -7,636 -61.63%
NP -4,780 9,006 9,486 10,104 1,092 -2,238 -3,818 16.14%
-
NP to SH -4,780 9,006 9,486 10,104 1,092 -2,238 -3,818 16.14%
-
Tax Rate - 0.00% 0.00% 0.00% 10.49% - 200.00% -
Total Cost 35,409 21,709 21,854 24,428 30,467 29,883 29,680 12.47%
-
Net Worth 74,464 8,046,499 78,189 76,411 71,867 68,100 61,713 13.32%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 74,464 8,046,499 78,189 76,411 71,867 68,100 61,713 13.32%
NOSH 313,800 349,999 348,749 350,833 341,250 335,799 329,137 -3.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -15.61% 29.32% 30.27% 29.26% 3.46% -8.10% -14.76% -
ROE -6.42% 0.11% 12.13% 13.22% 1.52% -3.29% -6.19% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.76 8.78 8.99 9.84 9.25 8.23 7.86 15.51%
EPS -1.40 2.57 2.72 2.88 0.32 -0.67 -1.16 13.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2373 22.99 0.2242 0.2178 0.2106 0.2028 0.1875 16.98%
Adjusted Per Share Value based on latest NOSH - 350,833
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.68 1.69 1.72 1.90 1.73 1.52 1.42 11.85%
EPS -0.26 0.49 0.52 0.55 0.06 -0.12 -0.21 15.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0409 4.4175 0.0429 0.0419 0.0395 0.0374 0.0339 13.31%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.85 0.72 0.60 0.25 0.31 0.33 0.43 -
P/RPS 8.71 8.20 6.68 2.54 3.35 4.01 5.47 36.32%
P/EPS -55.80 27.98 22.06 8.68 96.88 -49.50 -37.07 31.31%
EY -1.79 3.57 4.53 11.52 1.03 -2.02 -2.70 -23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 0.03 2.68 1.15 1.47 1.63 2.29 34.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 04/06/13 26/02/13 28/11/12 29/08/12 28/05/12 28/02/12 29/11/11 -
Price 1.07 0.80 0.75 0.65 0.31 0.34 0.40 -
P/RPS 10.96 9.12 8.35 6.60 3.35 4.13 5.09 66.67%
P/EPS -70.24 31.09 27.57 22.57 96.88 -51.00 -34.48 60.62%
EY -1.42 3.22 3.63 4.43 1.03 -1.96 -2.90 -37.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.51 0.03 3.35 2.98 1.47 1.68 2.13 64.81%

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