[BAHVEST] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -66.83%
YoY- -47.31%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 9,060 4,442 3,600 4,683 6,406 4,156 2,993 109.39%
PBT 2,899 744 1,081 1,852 5,430 4,353 3,917 -18.19%
Tax -64 -124 -112 -72 -64 0 0 -
NP 2,835 620 969 1,780 5,366 4,353 3,917 -19.40%
-
NP to SH 2,835 620 969 1,780 5,366 4,353 3,917 -19.40%
-
Tax Rate 2.21% 16.67% 10.36% 3.89% 1.18% 0.00% 0.00% -
Total Cost 6,225 3,822 2,631 2,903 1,040 -197 -924 -
-
Net Worth 37,002 32,828 34,060 34,825 35,455 33,310 28,438 19.20%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,046 1,042 1,042 1,042 1,042 - - -
Div Payout % 36.90% 168.19% 107.62% 58.58% 19.43% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 37,002 32,828 34,060 34,825 35,455 33,310 28,438 19.20%
NOSH 298,888 290,000 302,222 297,142 297,941 290,666 256,666 10.69%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 31.29% 13.96% 26.92% 38.01% 83.77% 104.74% 130.87% -
ROE 7.66% 1.89% 2.84% 5.11% 15.13% 13.07% 13.77% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.03 1.53 1.19 1.58 2.15 1.43 1.17 88.69%
EPS 0.95 0.21 0.32 0.60 1.80 1.50 1.53 -27.23%
DPS 0.35 0.36 0.35 0.35 0.35 0.00 0.00 -
NAPS 0.1238 0.1132 0.1127 0.1172 0.119 0.1146 0.1108 7.68%
Adjusted Per Share Value based on latest NOSH - 297,142
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.60 0.30 0.24 0.31 0.43 0.28 0.20 108.14%
EPS 0.19 0.04 0.06 0.12 0.36 0.29 0.26 -18.88%
DPS 0.07 0.07 0.07 0.07 0.07 0.00 0.00 -
NAPS 0.0246 0.0218 0.0226 0.0232 0.0236 0.0222 0.0189 19.22%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.31 0.25 0.26 0.28 0.28 0.26 0.29 -
P/RPS 10.23 16.32 21.83 17.77 13.02 18.18 24.87 -44.72%
P/EPS 32.68 116.94 81.09 46.74 15.55 17.36 19.00 43.60%
EY 3.06 0.86 1.23 2.14 6.43 5.76 5.26 -30.33%
DY 1.13 1.44 1.33 1.25 1.25 0.00 0.00 -
P/NAPS 2.50 2.21 2.31 2.39 2.35 2.27 2.62 -3.08%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 23/02/07 24/11/06 28/08/06 29/05/06 - - -
Price 0.46 0.29 0.25 0.27 0.31 0.00 0.00 -
P/RPS 15.18 18.93 20.99 17.13 14.42 0.00 0.00 -
P/EPS 48.50 135.65 77.97 45.07 17.21 0.00 0.00 -
EY 2.06 0.74 1.28 2.22 5.81 0.00 0.00 -
DY 0.76 1.24 1.38 1.30 1.13 0.00 0.00 -
P/NAPS 3.72 2.56 2.22 2.30 2.61 0.00 0.00 -

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