[BAHVEST] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 163.67%
YoY- 322.25%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 5,880 40 35,494 22,738 8,386 424 21,290 -57.55%
PBT -20,288 -14,948 10,250 3,262 -5,124 -11,132 2,712 -
Tax 0 0 -640 0 0 0 -590 -
NP -20,288 -14,948 9,610 3,262 -5,124 -11,132 2,122 -
-
NP to SH -20,288 -14,948 9,610 3,262 -5,124 -11,132 2,122 -
-
Tax Rate - - 6.24% 0.00% - - 21.76% -
Total Cost 26,168 14,988 25,884 19,476 13,510 11,556 19,168 23.04%
-
Net Worth 53,462 60,023 63,637 56,545 51,207 51,518 53,782 -0.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 53,462 60,023 63,637 56,545 51,207 51,518 53,782 -0.39%
NOSH 330,423 330,707 330,240 330,675 328,461 331,309 328,142 0.46%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -345.03% -37,370.00% 27.07% 14.35% -61.10% -2,625.47% 9.97% -
ROE -37.95% -24.90% 15.10% 5.77% -10.01% -21.61% 3.95% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.78 0.01 10.75 6.88 2.55 0.13 6.49 -57.75%
EPS -6.14 -4.52 2.91 0.99 -1.56 -3.36 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1618 0.1815 0.1927 0.171 0.1559 0.1555 0.1639 -0.85%
Adjusted Per Share Value based on latest NOSH - 329,539
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.39 0.00 2.36 1.51 0.56 0.03 1.42 -57.71%
EPS -1.35 -0.99 0.64 0.22 -0.34 -0.74 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0356 0.0399 0.0423 0.0376 0.0341 0.0343 0.0358 -0.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.51 0.51 0.56 0.60 0.57 0.40 0.40 -
P/RPS 28.66 4,216.53 5.21 8.73 22.33 312.56 6.17 178.13%
P/EPS -8.31 -11.28 19.24 60.81 -36.54 -11.90 61.86 -
EY -12.04 -8.86 5.20 1.64 -2.74 -8.40 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 2.81 2.91 3.51 3.66 2.57 2.44 18.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 27/05/10 22/02/10 20/11/09 17/08/09 25/05/09 -
Price 0.54 0.50 0.57 0.56 0.61 0.60 0.40 -
P/RPS 30.35 4,133.85 5.30 8.14 23.89 468.83 6.17 188.95%
P/EPS -8.79 -11.06 19.59 56.76 -39.10 -17.86 61.86 -
EY -11.37 -9.04 5.11 1.76 -2.56 -5.60 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 2.75 2.96 3.27 3.91 3.86 2.44 23.25%

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