[BAHVEST] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -7.89%
YoY- -153.93%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 11,828 8,812 23,023 21,302 24,612 19,796 30,629 -46.93%
PBT -7,508 -7,272 -3,272 -4,857 -4,502 -6,240 -2,968 85.55%
Tax 0 0 -1,011 0 0 0 -1,812 -
NP -7,508 -7,272 -4,283 -4,857 -4,502 -6,240 -4,780 35.08%
-
NP to SH -7,508 -7,272 -4,283 -4,857 -4,502 -6,240 -4,780 35.08%
-
Tax Rate - - - - - - - -
Total Cost 19,336 16,084 27,306 26,159 29,114 26,036 35,409 -33.16%
-
Net Worth 125,024 124,108 120,906 11,845,624 113,389 10,764,000 74,464 41.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 125,024 124,108 120,906 11,845,624 113,389 10,764,000 74,464 41.21%
NOSH 408,043 404,000 392,935 391,720 381,525 371,428 313,800 19.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -63.48% -82.52% -18.60% -22.80% -18.29% -31.52% -15.61% -
ROE -6.01% -5.86% -3.54% -0.04% -3.97% -0.06% -6.42% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.90 2.18 5.86 5.44 6.45 5.33 9.76 -55.43%
EPS -1.84 -1.80 -1.09 -1.24 -1.18 -1.68 -1.40 19.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3064 0.3072 0.3077 30.24 0.2972 28.98 0.2373 18.55%
Adjusted Per Share Value based on latest NOSH - 397,714
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.79 0.59 1.53 1.42 1.64 1.32 2.04 -46.84%
EPS -0.50 -0.48 -0.28 -0.32 -0.30 -0.41 -0.32 34.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0831 0.0825 0.0804 7.8772 0.0754 7.1579 0.0495 41.20%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.02 0.935 1.10 1.27 1.46 1.28 0.85 -
P/RPS 35.19 42.87 18.77 23.35 22.63 24.02 8.71 153.45%
P/EPS -55.43 -51.94 -100.92 -102.42 -123.73 -76.19 -55.80 -0.44%
EY -1.80 -1.93 -0.99 -0.98 -0.81 -1.31 -1.79 0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.04 3.57 0.04 4.91 0.04 3.58 -4.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 20/02/14 28/11/13 28/08/13 04/06/13 -
Price 0.955 0.88 1.04 1.21 1.21 1.35 1.07 -
P/RPS 32.95 40.34 17.75 22.25 18.76 25.33 10.96 108.16%
P/EPS -51.90 -48.89 -95.41 -97.58 -102.54 -80.36 -70.24 -18.25%
EY -1.93 -2.05 -1.05 -1.02 -0.98 -1.24 -1.42 22.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 2.86 3.38 0.04 4.07 0.05 4.51 -21.76%

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