[BAHVEST] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -231.15%
YoY- 3.0%
Quarter Report
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 8,633 4,691 10 106 44 803 98 110.79%
PBT 2,526 -1,952 -3,737 -2,783 -2,869 -302 -200 -
Tax 0 0 0 0 0 0 -8 -
NP 2,526 -1,952 -3,737 -2,783 -2,869 -302 -208 -
-
NP to SH 2,526 -1,952 -3,737 -2,783 -2,869 -302 -208 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 6,107 6,643 3,747 2,889 2,913 1,105 306 64.62%
-
Net Worth 76,411 62,000 60,023 51,518 48,904 36,995 34,825 13.97%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 76,411 62,000 60,023 51,518 48,904 36,995 34,825 13.97%
NOSH 350,833 330,847 330,707 331,309 329,770 301,999 297,142 2.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 29.26% -41.61% -37,370.00% -2,625.47% -6,520.45% -37.61% -212.24% -
ROE 3.31% -3.15% -6.23% -5.40% -5.87% -0.82% -0.60% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.46 1.42 0.00 0.03 0.01 0.27 0.03 108.29%
EPS 0.72 -0.59 -1.13 -0.84 -0.87 -0.10 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2178 0.1874 0.1815 0.1555 0.1483 0.1225 0.1172 10.87%
Adjusted Per Share Value based on latest NOSH - 331,309
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.47 0.26 0.00 0.01 0.00 0.04 0.01 89.85%
EPS 0.14 -0.11 -0.21 -0.15 -0.16 -0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0419 0.034 0.033 0.0283 0.0268 0.0203 0.0191 13.97%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.25 0.52 0.51 0.40 0.51 0.52 0.28 -
P/RPS 10.16 36.67 16,866.11 1,250.22 3,822.34 195.57 848.98 -52.14%
P/EPS 34.72 -88.14 -45.13 -47.62 -58.62 -520.00 -400.00 -
EY 2.88 -1.13 -2.22 -2.10 -1.71 -0.19 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 2.77 2.81 2.57 3.44 4.24 2.39 -11.46%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 27/08/10 17/08/09 18/08/08 23/08/07 28/08/06 -
Price 0.65 0.45 0.50 0.60 0.43 0.65 0.27 -
P/RPS 26.42 31.74 16,535.40 1,875.34 3,222.75 244.46 818.66 -43.54%
P/EPS 90.28 -76.27 -44.25 -71.43 -49.43 -650.00 -385.71 -
EY 1.11 -1.31 -2.26 -1.40 -2.02 -0.15 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.40 2.75 3.86 2.90 5.31 2.30 4.40%

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