[BAHVEST] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 163.67%
YoY- 322.25%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 30,716 27,645 19,314 22,738 13,898 1,101 2,922 47.95%
PBT 9,006 -2,238 -6,940 3,262 -1,468 -3,924 -444 -
Tax 0 0 0 0 0 0 -80 -
NP 9,006 -2,238 -6,940 3,262 -1,468 -3,924 -524 -
-
NP to SH 9,006 -2,238 -6,940 3,262 -1,468 -3,924 -524 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 21,709 29,883 26,254 19,476 15,366 5,025 3,446 35.86%
-
Net Worth 8,046,499 68,100 58,210 56,545 51,413 46,242 34,221 148.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 8,046,499 68,100 58,210 56,545 51,413 46,242 34,221 148.23%
NOSH 349,999 335,799 329,430 330,675 333,636 313,085 302,307 2.46%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 29.32% -8.10% -35.93% 14.35% -10.56% -356.30% -17.93% -
ROE 0.11% -3.29% -11.92% 5.77% -2.86% -8.49% -1.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.78 8.23 5.86 6.88 4.17 0.35 0.97 44.31%
EPS 2.57 -0.67 -2.11 0.99 -0.44 -1.25 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.99 0.2028 0.1767 0.171 0.1541 0.1477 0.1132 142.25%
Adjusted Per Share Value based on latest NOSH - 329,539
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.04 1.84 1.28 1.51 0.92 0.07 0.19 48.47%
EPS 0.60 -0.15 -0.46 0.22 -0.10 -0.26 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3508 0.0453 0.0387 0.0376 0.0342 0.0308 0.0228 148.15%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.72 0.33 0.54 0.60 0.44 0.64 0.25 -
P/RPS 8.20 4.01 9.21 8.73 10.56 181.94 25.86 -17.40%
P/EPS 27.98 -49.50 -25.63 60.81 -100.00 -51.06 -144.23 -
EY 3.57 -2.02 -3.90 1.64 -1.00 -1.96 -0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 1.63 3.06 3.51 2.86 4.33 2.21 -51.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 22/02/10 23/02/09 25/02/08 23/02/07 -
Price 0.80 0.34 0.56 0.56 0.37 0.55 0.29 -
P/RPS 9.12 4.13 9.55 8.14 8.88 156.35 30.00 -17.98%
P/EPS 31.09 -51.00 -26.58 56.76 -84.09 -43.88 -167.31 -
EY 3.22 -1.96 -3.76 1.76 -1.19 -2.28 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 1.68 3.17 3.27 2.40 3.72 2.56 -52.30%

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