[BAHVEST] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[BAHVEST] BAHVEST RESOURCES BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -9.89%
YoY- 293.61%
Quarter Report
Latest QR
Upcoming QR
BAHVEST's Result
BAHVEST's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 26,945 35,501 32,872 35,398 21,352 9,115 9,765 18.41%
PBT -7,054 5,698 2,768 9,332 2,798 -1,825 2,797 -
Tax -1,812 -128 -1,068 -641 -590 -630 -56 78.41%
NP -8,866 5,570 1,700 8,691 2,208 -2,455 2,741 -
-
NP to SH -8,866 5,570 1,700 8,691 2,208 -2,455 2,741 -
-
Tax Rate - 2.25% 38.58% 6.87% 21.09% - 2.00% -
Total Cost 35,811 29,931 31,172 26,707 19,144 11,570 7,024 31.15%
-
Net Worth 10,764,000 76,411 62,000 60,023 51,518 48,904 36,995 157.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 1,046 -
Div Payout % - - - - - - 38.17% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 10,764,000 76,411 62,000 60,023 51,518 48,904 36,995 157.19%
NOSH 371,428 350,833 330,847 330,707 331,309 329,770 301,999 3.50%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -32.90% 15.69% 5.17% 24.55% 10.34% -26.93% 28.07% -
ROE -0.08% 7.29% 2.74% 14.48% 4.29% -5.02% 7.41% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.25 10.12 9.94 10.70 6.44 2.76 3.23 14.41%
EPS -2.39 1.59 0.51 2.63 0.67 -0.74 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 28.98 0.2178 0.1874 0.1815 0.1555 0.1483 0.1225 148.48%
Adjusted Per Share Value based on latest NOSH - 330,707
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.48 1.95 1.80 1.94 1.17 0.50 0.54 18.28%
EPS -0.49 0.31 0.09 0.48 0.12 -0.13 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 5.9094 0.0419 0.034 0.033 0.0283 0.0268 0.0203 157.21%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.28 0.25 0.52 0.51 0.40 0.51 0.52 -
P/RPS 17.64 2.47 5.23 4.76 6.21 18.45 16.08 1.55%
P/EPS -53.62 15.75 101.20 19.41 60.02 -68.51 57.29 -
EY -1.86 6.35 0.99 5.15 1.67 -1.46 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
P/NAPS 0.04 1.15 2.77 2.81 2.57 3.44 4.24 -54.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 26/08/11 27/08/10 17/08/09 18/08/08 23/08/07 -
Price 1.35 0.65 0.45 0.50 0.60 0.43 0.65 -
P/RPS 18.61 6.42 4.53 4.67 9.31 15.56 20.10 -1.27%
P/EPS -56.56 40.94 87.58 19.03 90.03 -57.76 71.62 -
EY -1.77 2.44 1.14 5.26 1.11 -1.73 1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
P/NAPS 0.05 2.98 2.40 2.75 3.86 2.90 5.31 -54.01%

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