[BAHVEST] QoQ TTM 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- -28.91%
YoY- -259.33%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 16,631 20,277 23,023 23,569 27,265 26,945 30,629 -33.41%
PBT -4,775 -3,530 -3,272 -13,366 -9,962 -7,054 -2,968 37.26%
Tax -1,011 -1,011 -1,011 -1,812 -1,812 -1,812 -1,812 -32.20%
NP -5,786 -4,541 -4,283 -15,178 -11,774 -8,866 -4,780 13.56%
-
NP to SH -5,786 -4,541 -4,283 -15,178 -11,774 -8,866 -4,780 13.56%
-
Tax Rate - - - - - - - -
Total Cost 22,417 24,818 27,306 38,747 39,039 35,811 35,409 -26.24%
-
Net Worth 126,210 124,108 123,080 12,026,880 120,803 10,764,000 83,302 31.88%
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 126,210 124,108 123,080 12,026,880 120,803 10,764,000 83,302 31.88%
NOSH 411,914 404,000 400,000 397,714 406,470 371,428 352,676 10.89%
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 -34.79% -22.39% -18.60% -64.40% -43.18% -32.90% -15.61% -
ROE -4.58% -3.66% -3.48% -0.13% -9.75% -0.08% -5.74% -
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 4.04 5.02 5.76 5.93 6.71 7.25 8.68 -39.91%
EPS -1.40 -1.12 -1.07 -3.82 -2.90 -2.39 -1.36 1.94%
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 0.2362 18.92%
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 1.11 1.35 1.53 1.57 1.81 1.79 2.04 -33.32%
EPS -0.38 -0.30 -0.28 -1.01 -0.78 -0.59 -0.32 12.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0839 0.0825 0.0818 7.9977 0.0803 7.1579 0.0554 31.84%
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 25.26 18.63 19.11 21.43 21.77 17.64 9.79 88.01%
P/EPS -72.62 -83.18 -102.73 -33.28 -50.40 -53.62 -62.71 10.26%
EY -1.38 -1.20 -0.97 -3.00 -1.98 -1.86 -1.59 -9.00%
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 3.60 -5.06%
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 23.65 17.53 18.07 20.42 18.04 18.61 12.32 54.39%
P/EPS -67.99 -78.29 -97.13 -31.71 -41.77 -56.56 -78.95 -9.47%
EY -1.47 -1.28 -1.03 -3.15 -2.39 -1.77 -1.27 10.23%
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 4.53 -21.99%

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