[BAHVEST] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 45.42%
YoY- -109.03%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,630 3,212 9,060 2,922 374 392 6,406 -59.81%
PBT -4,170 -1,208 3,099 -444 -864 -800 5,430 -
Tax 0 0 -337 -80 -96 -32 -64 -
NP -4,170 -1,208 2,762 -524 -960 -832 5,366 -
-
NP to SH -4,170 -1,208 2,762 -524 -960 -832 5,366 -
-
Tax Rate - - 10.87% - - - 1.18% -
Total Cost 5,800 4,420 6,298 3,446 1,334 1,224 1,040 214.15%
-
Net Worth 46,176 36,995 36,884 34,221 33,810 34,825 29,562 34.58%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - 869 -
Div Payout % - - - - - - 16.20% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 46,176 36,995 36,884 34,221 33,810 34,825 29,562 34.58%
NOSH 306,617 301,999 298,421 302,307 300,000 297,142 248,425 15.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -255.83% -37.61% 30.49% -17.93% -256.68% -212.24% 83.77% -
ROE -9.03% -3.27% 7.49% -1.53% -2.84% -2.39% 18.15% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.53 1.06 3.04 0.97 0.12 0.13 2.58 -65.15%
EPS -1.36 -0.40 0.92 -0.17 -0.32 -0.28 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.1506 0.1225 0.1236 0.1132 0.1127 0.1172 0.119 16.98%
Adjusted Per Share Value based on latest NOSH - 290,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.09 0.18 0.50 0.16 0.02 0.02 0.35 -59.52%
EPS -0.23 -0.07 0.15 -0.03 -0.05 -0.05 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.0254 0.0203 0.0202 0.0188 0.0186 0.0191 0.0162 34.92%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.65 0.52 0.31 0.25 0.26 0.28 0.28 -
P/RPS 122.27 48.89 10.21 25.86 208.56 212.24 10.86 401.59%
P/EPS -47.79 -130.00 33.49 -144.23 -81.25 -100.00 12.96 -
EY -2.09 -0.77 2.99 -0.69 -1.23 -1.00 7.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 4.32 4.24 2.51 2.21 2.31 2.39 2.35 50.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 23/08/07 28/05/07 23/02/07 24/11/06 28/08/06 29/05/06 -
Price 0.69 0.65 0.46 0.29 0.25 0.27 0.31 -
P/RPS 129.80 61.11 15.15 30.00 200.53 204.66 12.02 387.84%
P/EPS -50.74 -162.50 49.70 -167.31 -78.13 -96.43 14.35 -
EY -1.97 -0.62 2.01 -0.60 -1.28 -1.04 6.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
P/NAPS 4.58 5.31 3.72 2.56 2.22 2.30 2.61 45.43%

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