[BAHVEST] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 65.79%
YoY- -312.71%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 25,862 18,764 28,191 19,314 5,880 40 35,494 -19.01%
PBT 3,818 -7,808 1,263 -6,940 -20,288 -14,948 10,250 -48.19%
Tax -7,636 0 -1,068 0 0 0 -640 421.35%
NP -3,818 -7,808 195 -6,940 -20,288 -14,948 9,610 -
-
NP to SH -3,818 -7,808 195 -6,940 -20,288 -14,948 9,610 -
-
Tax Rate 200.00% - 84.56% - - - 6.24% -
Total Cost 29,680 26,572 27,996 26,254 26,168 14,988 25,884 9.54%
-
Net Worth 61,713 62,000 62,854 58,210 53,462 60,023 63,637 -2.02%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 61,713 62,000 62,854 58,210 53,462 60,023 63,637 -2.02%
NOSH 329,137 330,847 325,000 329,430 330,423 330,707 330,240 -0.22%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -14.76% -41.61% 0.69% -35.93% -345.03% -37,370.00% 27.07% -
ROE -6.19% -12.59% 0.31% -11.92% -37.95% -24.90% 15.10% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.86 5.67 8.67 5.86 1.78 0.01 10.75 -18.82%
EPS -1.16 -2.36 0.06 -2.11 -6.14 -4.52 2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1875 0.1874 0.1934 0.1767 0.1618 0.1815 0.1927 -1.80%
Adjusted Per Share Value based on latest NOSH - 329,266
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.42 1.03 1.55 1.06 0.32 0.00 1.95 -19.04%
EPS -0.21 -0.43 0.01 -0.38 -1.11 -0.82 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.034 0.0345 0.032 0.0294 0.033 0.0349 -1.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.43 0.52 0.50 0.54 0.51 0.51 0.56 -
P/RPS 5.47 9.17 5.76 9.21 28.66 4,216.53 5.21 3.29%
P/EPS -37.07 -22.03 833.33 -25.63 -8.31 -11.28 19.24 -
EY -2.70 -4.54 0.12 -3.90 -12.04 -8.86 5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.77 2.59 3.06 3.15 2.81 2.91 -14.75%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 26/05/11 25/02/11 26/11/10 27/08/10 27/05/10 -
Price 0.40 0.45 0.50 0.56 0.54 0.50 0.57 -
P/RPS 5.09 7.93 5.76 9.55 30.35 4,133.85 5.30 -2.65%
P/EPS -34.48 -19.07 833.33 -26.58 -8.79 -11.06 19.59 -
EY -2.90 -5.24 0.12 -3.76 -11.37 -9.04 5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.40 2.59 3.17 3.34 2.75 2.96 -19.68%

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