[BAHVEST] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 87.77%
YoY- 348.45%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,949 30,629 23,037 15,670 8,633 31,559 20,734 -61.55%
PBT -1,560 -2,968 6,755 4,743 2,526 1,220 -1,679 -4.78%
Tax 0 -1,812 0 0 0 -128 0 -
NP -1,560 -4,780 6,755 4,743 2,526 1,092 -1,679 -4.78%
-
NP to SH -1,560 -4,780 6,755 4,743 2,526 1,092 -1,679 -4.78%
-
Tax Rate - - 0.00% 0.00% 0.00% 10.49% - -
Total Cost 6,509 35,409 16,282 10,927 6,107 30,467 22,413 -56.17%
-
Net Worth 10,764,000 74,464 8,046,500 78,189 76,411 71,867 68,100 2832.40%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 10,764,000 74,464 8,046,500 78,189 76,411 71,867 68,100 2832.40%
NOSH 371,428 313,800 350,000 348,749 350,833 341,250 335,800 6.96%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -31.52% -15.61% 29.32% 30.27% 29.26% 3.46% -8.10% -
ROE -0.01% -6.42% 0.08% 6.07% 3.31% 1.52% -2.47% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.33 9.76 6.58 4.49 2.46 9.25 6.17 -64.08%
EPS -0.42 -1.40 1.93 1.36 0.72 0.32 -0.50 -10.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.98 0.2373 22.99 0.2242 0.2178 0.2106 0.2028 2641.57%
Adjusted Per Share Value based on latest NOSH - 351,904
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.27 1.68 1.26 0.86 0.47 1.73 1.14 -61.75%
EPS -0.09 -0.26 0.37 0.26 0.14 0.06 -0.09 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9094 0.0409 4.4175 0.0429 0.0419 0.0395 0.0374 2831.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.28 0.85 0.72 0.60 0.25 0.31 0.33 -
P/RPS 96.07 8.71 10.94 13.35 10.16 3.35 5.34 587.80%
P/EPS -304.76 -55.80 37.31 44.12 34.72 96.88 -66.00 177.55%
EY -0.33 -1.79 2.68 2.27 2.88 1.03 -1.52 -63.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 3.58 0.03 2.68 1.15 1.47 1.63 -91.57%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 04/06/13 26/02/13 28/11/12 29/08/12 28/05/12 28/02/12 -
Price 1.35 1.07 0.80 0.75 0.65 0.31 0.34 -
P/RPS 101.32 10.96 12.15 16.69 26.42 3.35 5.51 597.91%
P/EPS -321.43 -70.24 41.45 55.15 90.28 96.88 -68.00 181.92%
EY -0.31 -1.42 2.41 1.81 1.11 1.03 -1.47 -64.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 4.51 0.03 3.35 2.98 1.47 1.68 -90.41%

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