[BAHVEST] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -64.37%
YoY- 209.62%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 161,922 97,294 63,551 75,566 33,233 21,464 23,791 34.32%
PBT -5,009 14,470 -17,872 7,732 -3,068 -8,237 -982 28.49%
Tax -3,476 -10,584 -545 -4,369 0 0 0 -
NP -8,485 3,886 -18,417 3,363 -3,068 -8,237 -982 39.35%
-
NP to SH -8,485 3,886 -18,417 3,363 -3,068 -8,237 -982 39.35%
-
Tax Rate - 73.14% - 56.51% - - - -
Total Cost 170,407 93,408 81,968 72,203 36,301 29,701 24,773 34.54%
-
Net Worth 113,935 112,933 10,392,386 304,276 346,939 173,489 0 -
Dividend
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 113,935 112,933 10,392,386 304,276 346,939 173,489 0 -
NOSH 1,239,779 1,234,320 1,231,325 1,225,062 1,221,476 601,759 445,909 17.04%
Ratio Analysis
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -5.24% 3.99% -28.98% 4.45% -9.23% -38.38% -4.13% -
ROE -7.45% 3.44% -0.18% 1.11% -0.88% -4.75% 0.00% -
Per Share
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 13.06 7.83 5.16 6.17 4.39 3.58 5.34 14.75%
EPS -0.68 0.32 -1.50 0.27 -0.47 -1.37 -0.22 18.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0919 0.0909 8.44 0.2484 0.4586 0.289 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,225,062
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 8.89 5.34 3.49 4.15 1.82 1.18 1.31 34.26%
EPS -0.47 0.21 -1.01 0.18 -0.17 -0.45 -0.05 41.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.062 5.7054 0.167 0.1905 0.0952 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.215 0.44 0.53 0.50 0.40 0.65 0.955 -
P/RPS 1.65 5.62 10.27 8.11 9.11 18.18 17.90 -30.70%
P/EPS -31.41 140.67 -35.43 182.12 -98.63 -47.37 -433.65 -33.23%
EY -3.18 0.71 -2.82 0.55 -1.01 -2.11 -0.23 49.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 4.84 0.06 2.01 0.87 2.25 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/08/23 21/02/22 01/03/21 28/02/20 27/02/19 27/02/18 24/02/17 -
Price 0.32 0.415 0.465 0.455 0.55 0.99 0.885 -
P/RPS 2.45 5.30 9.01 7.38 12.52 27.69 16.59 -25.49%
P/EPS -46.76 132.68 -31.09 165.73 -135.62 -72.15 -401.86 -28.17%
EY -2.14 0.75 -3.22 0.60 -0.74 -1.39 -0.25 39.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 4.57 0.06 1.83 1.20 3.43 0.00 -

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