[BAHVEST] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 357.26%
YoY- -47.17%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 7,694 9,688 9,765 9,060 4,442 3,600 4,683 39.11%
PBT 289 1,246 2,797 2,899 744 1,081 1,852 -70.91%
Tax -4 -16 -56 -64 -124 -112 -72 -85.36%
NP 285 1,230 2,741 2,835 620 969 1,780 -70.41%
-
NP to SH 285 1,230 2,741 2,835 620 969 1,780 -70.41%
-
Tax Rate 1.38% 1.28% 2.00% 2.21% 16.67% 10.36% 3.89% -
Total Cost 7,409 8,458 7,024 6,225 3,822 2,631 2,903 86.43%
-
Net Worth 48,741 47,108 36,995 37,002 32,828 34,060 34,825 25.04%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,046 1,046 1,046 1,046 1,042 1,042 1,042 0.25%
Div Payout % 367.06% 85.05% 38.17% 36.90% 168.19% 107.62% 58.58% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 48,741 47,108 36,995 37,002 32,828 34,060 34,825 25.04%
NOSH 330,000 312,807 301,999 298,888 290,000 302,222 297,142 7.22%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.70% 12.70% 28.07% 31.29% 13.96% 26.92% 38.01% -
ROE 0.58% 2.61% 7.41% 7.66% 1.89% 2.84% 5.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.33 3.10 3.23 3.03 1.53 1.19 1.58 29.46%
EPS 0.09 0.39 0.91 0.95 0.21 0.32 0.60 -71.67%
DPS 0.32 0.33 0.35 0.35 0.36 0.35 0.35 -5.78%
NAPS 0.1477 0.1506 0.1225 0.1238 0.1132 0.1127 0.1172 16.62%
Adjusted Per Share Value based on latest NOSH - 298,888
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.42 0.53 0.54 0.50 0.24 0.20 0.26 37.55%
EPS 0.02 0.07 0.15 0.16 0.03 0.05 0.10 -65.70%
DPS 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.00%
NAPS 0.0268 0.0259 0.0203 0.0203 0.018 0.0187 0.0191 25.25%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.64 0.65 0.52 0.31 0.25 0.26 0.28 -
P/RPS 27.45 20.99 16.08 10.23 16.32 21.83 17.77 33.52%
P/EPS 741.05 165.30 57.29 32.68 116.94 81.09 46.74 527.94%
EY 0.13 0.60 1.75 3.06 0.86 1.23 2.14 -84.46%
DY 0.50 0.51 0.67 1.13 1.44 1.33 1.25 -45.62%
P/NAPS 4.33 4.32 4.24 2.50 2.21 2.31 2.39 48.45%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 26/11/07 23/08/07 28/05/07 23/02/07 24/11/06 28/08/06 -
Price 0.55 0.69 0.65 0.46 0.29 0.25 0.27 -
P/RPS 23.59 22.28 20.10 15.18 18.93 20.99 17.13 23.70%
P/EPS 636.84 175.48 71.62 48.50 135.65 77.97 45.07 481.65%
EY 0.16 0.57 1.40 2.06 0.74 1.28 2.22 -82.59%
DY 0.58 0.48 0.53 0.76 1.24 1.38 1.30 -41.52%
P/NAPS 3.72 4.58 5.31 3.72 2.56 2.22 2.30 37.66%

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