[BAHVEST] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -36.79%
YoY- 127.96%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 28,822 27,006 18,299 18,694 18,733 18,305 17,212 40.88%
PBT -4,431 -2,778 -4,025 -712 176 -3,560 -4,566 -1.97%
Tax 683 683 683 2,238 2,238 2,238 2,238 -54.57%
NP -3,748 -2,095 -3,342 1,526 2,414 -1,322 -2,328 37.24%
-
NP to SH -3,748 -2,095 -3,342 1,526 2,414 -1,322 -2,328 37.24%
-
Tax Rate - - - - -1,271.59% - - -
Total Cost 32,570 29,101 21,641 17,168 16,319 19,627 19,540 40.45%
-
Net Worth 167,923 147,073 144,426 14,204,128 144,171 140,476 136,206 14.93%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 167,923 147,073 144,426 14,204,128 144,171 140,476 136,206 14.93%
NOSH 490,000 434,999 432,545 424,130 428,571 427,368 420,000 10.79%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -13.00% -7.76% -18.26% 8.16% 12.89% -7.22% -13.53% -
ROE -2.23% -1.42% -2.31% 0.01% 1.67% -0.94% -1.71% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.88 6.21 4.23 4.41 4.37 4.28 4.10 27.08%
EPS -0.76 -0.48 -0.77 0.36 0.56 -0.31 -0.55 23.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3427 0.3381 0.3339 33.49 0.3364 0.3287 0.3243 3.73%
Adjusted Per Share Value based on latest NOSH - 424,130
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.92 1.80 1.22 1.24 1.25 1.22 1.14 41.42%
EPS -0.25 -0.14 -0.22 0.10 0.16 -0.09 -0.15 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1117 0.0978 0.096 9.4456 0.0959 0.0934 0.0906 14.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.00 0.74 0.85 1.15 0.87 0.86 0.89 -
P/RPS 17.00 11.92 20.09 26.09 19.90 20.08 21.72 -15.03%
P/EPS -130.74 -153.65 -110.01 319.63 154.46 -278.02 -160.57 -12.77%
EY -0.76 -0.65 -0.91 0.31 0.65 -0.36 -0.62 14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 2.19 2.55 0.03 2.59 2.62 2.74 4.32%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 30/05/16 25/02/16 20/11/15 27/08/15 28/05/15 -
Price 0.98 1.10 0.805 0.87 1.19 0.87 0.835 -
P/RPS 16.66 17.72 19.03 19.74 27.22 20.31 20.38 -12.54%
P/EPS -128.12 -228.40 -104.19 241.80 211.27 -281.25 -150.64 -10.20%
EY -0.78 -0.44 -0.96 0.41 0.47 -0.36 -0.66 11.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.25 2.41 0.03 3.54 2.65 2.57 7.36%

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