[BAHVEST] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -55.13%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 9,115 9,874 7,694 9,688 9,765 9,060 4,442 61.55%
PBT -1,825 742 289 1,246 2,797 2,899 744 -
Tax -630 -630 -4 -16 -56 -64 -124 195.83%
NP -2,455 112 285 1,230 2,741 2,835 620 -
-
NP to SH -2,455 112 285 1,230 2,741 2,835 620 -
-
Tax Rate - 84.91% 1.38% 1.28% 2.00% 2.21% 16.67% -
Total Cost 11,570 9,762 7,409 8,458 7,024 6,225 3,822 109.40%
-
Net Worth 48,904 51,507 48,741 47,108 36,995 37,002 32,828 30.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,046 1,046 1,046 1,046 1,042 -
Div Payout % - - 367.06% 85.05% 38.17% 36.90% 168.19% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 48,904 51,507 48,741 47,108 36,995 37,002 32,828 30.46%
NOSH 329,770 328,494 330,000 312,807 301,999 298,888 290,000 8.95%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -26.93% 1.13% 3.70% 12.70% 28.07% 31.29% 13.96% -
ROE -5.02% 0.22% 0.58% 2.61% 7.41% 7.66% 1.89% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.76 3.01 2.33 3.10 3.23 3.03 1.53 48.24%
EPS -0.74 0.03 0.09 0.39 0.91 0.95 0.21 -
DPS 0.00 0.00 0.32 0.33 0.35 0.35 0.36 -
NAPS 0.1483 0.1568 0.1477 0.1506 0.1225 0.1238 0.1132 19.74%
Adjusted Per Share Value based on latest NOSH - 312,807
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.50 0.54 0.42 0.53 0.54 0.50 0.24 63.19%
EPS -0.13 0.01 0.02 0.07 0.15 0.16 0.03 -
DPS 0.00 0.00 0.06 0.06 0.06 0.06 0.06 -
NAPS 0.0268 0.0283 0.0268 0.0259 0.0203 0.0203 0.018 30.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.51 0.63 0.64 0.65 0.52 0.31 0.25 -
P/RPS 18.45 20.96 27.45 20.99 16.08 10.23 16.32 8.53%
P/EPS -68.51 1,847.78 741.05 165.30 57.29 32.68 116.94 -
EY -1.46 0.05 0.13 0.60 1.75 3.06 0.86 -
DY 0.00 0.00 0.50 0.51 0.67 1.13 1.44 -
P/NAPS 3.44 4.02 4.33 4.32 4.24 2.50 2.21 34.34%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 28/05/08 25/02/08 26/11/07 23/08/07 28/05/07 23/02/07 -
Price 0.43 0.68 0.55 0.69 0.65 0.46 0.29 -
P/RPS 15.56 22.62 23.59 22.28 20.10 15.18 18.93 -12.26%
P/EPS -57.76 1,994.43 636.84 175.48 71.62 48.50 135.65 -
EY -1.73 0.05 0.16 0.57 1.40 2.06 0.74 -
DY 0.00 0.00 0.58 0.48 0.53 0.76 1.24 -
P/NAPS 2.90 4.34 3.72 4.58 5.31 3.72 2.56 8.67%

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