[BAHVEST] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -5.05%
YoY- 502.32%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 24,612 19,796 30,629 30,716 31,340 34,532 31,559 -15.26%
PBT -4,502 -6,240 -2,968 9,006 9,486 10,104 1,220 -
Tax 0 0 -1,812 0 0 0 -128 -
NP -4,502 -6,240 -4,780 9,006 9,486 10,104 1,092 -
-
NP to SH -4,502 -6,240 -4,780 9,006 9,486 10,104 1,092 -
-
Tax Rate - - - 0.00% 0.00% 0.00% 10.49% -
Total Cost 29,114 26,036 35,409 21,709 21,854 24,428 30,467 -2.98%
-
Net Worth 113,389 10,764,000 74,464 8,046,499 78,189 76,411 71,867 35.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 113,389 10,764,000 74,464 8,046,499 78,189 76,411 71,867 35.48%
NOSH 381,525 371,428 313,800 349,999 348,749 350,833 341,250 7.71%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -18.29% -31.52% -15.61% 29.32% 30.27% 29.26% 3.46% -
ROE -3.97% -0.06% -6.42% 0.11% 12.13% 13.22% 1.52% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.45 5.33 9.76 8.78 8.99 9.84 9.25 -21.34%
EPS -1.18 -1.68 -1.40 2.57 2.72 2.88 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2972 28.98 0.2373 22.99 0.2242 0.2178 0.2106 25.78%
Adjusted Per Share Value based on latest NOSH - 352,982
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.64 1.32 2.04 2.04 2.08 2.30 2.10 -15.18%
EPS -0.30 -0.41 -0.32 0.60 0.63 0.67 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 7.1579 0.0495 5.3508 0.052 0.0508 0.0478 35.46%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.46 1.28 0.85 0.72 0.60 0.25 0.31 -
P/RPS 22.63 24.02 8.71 8.20 6.68 2.54 3.35 256.93%
P/EPS -123.73 -76.19 -55.80 27.98 22.06 8.68 96.88 -
EY -0.81 -1.31 -1.79 3.57 4.53 11.52 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.91 0.04 3.58 0.03 2.68 1.15 1.47 123.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 04/06/13 26/02/13 28/11/12 29/08/12 28/05/12 -
Price 1.21 1.35 1.07 0.80 0.75 0.65 0.31 -
P/RPS 18.76 25.33 10.96 9.12 8.35 6.60 3.35 215.01%
P/EPS -102.54 -80.36 -70.24 31.09 27.57 22.57 96.88 -
EY -0.98 -1.24 -1.42 3.22 3.63 4.43 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.07 0.05 4.51 0.03 3.35 2.98 1.47 97.05%

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