[BAHVEST] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -5.05%
YoY- 502.32%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 16,505 14,529 21,302 30,716 27,645 19,314 22,738 -5.19%
PBT -1,284 -6,422 -4,857 9,006 -2,238 -6,940 3,262 -
Tax 0 0 0 0 0 0 0 -
NP -1,284 -6,422 -4,857 9,006 -2,238 -6,940 3,262 -
-
NP to SH -1,284 -6,422 -4,857 9,006 -2,238 -6,940 3,262 -
-
Tax Rate - - - 0.00% - - 0.00% -
Total Cost 17,789 20,951 26,159 21,709 29,883 26,254 19,476 -1.49%
-
Net Worth 14,022,117 126,466 11,845,624 8,046,499 68,100 58,210 56,545 150.54%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 14,022,117 126,466 11,845,624 8,046,499 68,100 58,210 56,545 150.54%
NOSH 418,695 408,220 391,720 349,999 335,799 329,430 330,675 4.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.78% -44.20% -22.80% 29.32% -8.10% -35.93% 14.35% -
ROE -0.01% -5.08% -0.04% 0.11% -3.29% -11.92% 5.77% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.94 3.56 5.44 8.78 8.23 5.86 6.88 -8.86%
EPS -0.31 -1.57 -1.24 2.57 -0.67 -2.11 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.49 0.3098 30.24 22.99 0.2028 0.1767 0.171 140.88%
Adjusted Per Share Value based on latest NOSH - 352,982
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.10 0.97 1.42 2.04 1.84 1.28 1.51 -5.14%
EPS -0.09 -0.43 -0.32 0.60 -0.15 -0.46 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.3246 0.0841 7.8772 5.3508 0.0453 0.0387 0.0376 150.54%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.15 0.89 1.27 0.72 0.33 0.54 0.60 -
P/RPS 29.17 25.01 23.35 8.20 4.01 9.21 8.73 22.25%
P/EPS -375.00 -56.57 -102.42 27.98 -49.50 -25.63 60.81 -
EY -0.27 -1.77 -0.98 3.57 -2.02 -3.90 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.87 0.04 0.03 1.63 3.06 3.51 -54.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 13/02/15 20/02/14 26/02/13 28/02/12 25/02/11 22/02/10 -
Price 0.87 0.935 1.21 0.80 0.34 0.56 0.56 -
P/RPS 22.07 26.27 22.25 9.12 4.13 9.55 8.14 18.07%
P/EPS -283.70 -59.43 -97.58 31.09 -51.00 -26.58 56.76 -
EY -0.35 -1.68 -1.02 3.22 -1.96 -3.76 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 3.02 0.04 0.03 1.68 3.17 3.27 -54.22%

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