[BAHVEST] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 53.97%
YoY- -12.62%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 31,340 25,862 5,880 8,386 8,760 1,630 374 109.04%
PBT 9,486 3,818 -20,288 -5,124 -4,550 -4,170 -864 -
Tax 0 -7,636 0 0 0 0 -96 -
NP 9,486 -3,818 -20,288 -5,124 -4,550 -4,170 -960 -
-
NP to SH 9,486 -3,818 -20,288 -5,124 -4,550 -4,170 -960 -
-
Tax Rate 0.00% 200.00% - - - - - -
Total Cost 21,854 29,680 26,168 13,510 13,310 5,800 1,334 59.29%
-
Net Worth 78,189 61,713 53,462 51,207 49,654 46,176 33,810 14.98%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 78,189 61,713 53,462 51,207 49,654 46,176 33,810 14.98%
NOSH 348,749 329,137 330,423 328,461 329,710 306,617 300,000 2.53%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 30.27% -14.76% -345.03% -61.10% -51.94% -255.83% -256.68% -
ROE 12.13% -6.19% -37.95% -10.01% -9.16% -9.03% -2.84% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.99 7.86 1.78 2.55 2.66 0.53 0.12 105.18%
EPS 2.72 -1.16 -6.14 -1.56 -1.38 -1.36 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2242 0.1875 0.1618 0.1559 0.1506 0.1506 0.1127 12.13%
Adjusted Per Share Value based on latest NOSH - 315,714
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.72 1.42 0.32 0.46 0.48 0.09 0.02 109.95%
EPS 0.52 -0.21 -1.11 -0.28 -0.25 -0.23 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0429 0.0339 0.0294 0.0281 0.0273 0.0254 0.0186 14.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.60 0.43 0.51 0.57 0.47 0.65 0.26 -
P/RPS 6.68 5.47 28.66 22.33 17.69 122.27 208.56 -43.61%
P/EPS 22.06 -37.07 -8.31 -36.54 -34.06 -47.79 -81.25 -
EY 4.53 -2.70 -12.04 -2.74 -2.94 -2.09 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.29 3.15 3.66 3.12 4.32 2.31 2.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 26/11/10 20/11/09 26/11/08 26/11/07 24/11/06 -
Price 0.75 0.40 0.54 0.61 0.37 0.69 0.25 -
P/RPS 8.35 5.09 30.35 23.89 13.93 129.80 200.53 -41.09%
P/EPS 27.57 -34.48 -8.79 -39.10 -26.81 -50.74 -78.13 -
EY 3.63 -2.90 -11.37 -2.56 -3.73 -1.97 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 2.13 3.34 3.91 2.46 4.58 2.22 7.09%

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