[BAHVEST] QoQ Annualized Quarter Result on 2019-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 100,754 100,812 124,176 65,052 44,310 19,606 12,888 292.43% QoQ % -0.06% -18.82% 90.89% 46.81% 126.01% 52.13% - Horiz. % 781.77% 782.22% 963.50% 504.75% 343.81% 152.13% 100.00%
PBT 10,309 20,678 34,432 4,380 -4,090 -8,314 108 1,971.40% QoQ % -50.14% -39.95% 686.12% 207.07% 50.80% -7,798.15% - Horiz. % 9,545.68% 19,146.30% 31,881.48% 4,055.56% -3,787.65% -7,698.15% 100.00%
Tax -5,825 -1,800 -1,440 1,170 0 0 0 - QoQ % -223.63% -25.00% -223.08% 0.00% 0.00% 0.00% - Horiz. % -497.89% -153.85% -123.08% 100.00% - - -
NP 4,484 18,878 32,992 5,550 -4,090 -8,314 108 1,090.91% QoQ % -76.25% -42.78% 494.45% 235.67% 50.80% -7,798.15% - Horiz. % 4,151.85% 17,479.63% 30,548.15% 5,138.89% -3,787.65% -7,698.15% 100.00%
NP to SH 4,484 18,878 32,992 5,550 -4,090 -8,314 108 1,090.91% QoQ % -76.25% -42.78% 494.45% 235.67% 50.80% -7,798.15% - Horiz. % 4,151.85% 17,479.63% 30,548.15% 5,138.89% -3,787.65% -7,698.15% 100.00%
Tax Rate 56.51 % 8.70 % 4.18 % -26.71 % - % - % - % - QoQ % 549.54% 108.13% 115.65% 0.00% 0.00% 0.00% - Horiz. % -211.57% -32.57% -15.65% 100.00% - - -
Total Cost 96,270 81,934 91,184 59,502 48,401 27,920 12,780 282.86% QoQ % 17.50% -10.14% 53.25% 22.93% 73.36% 118.47% - Horiz. % 753.29% 641.11% 713.49% 465.59% 378.73% 218.47% 100.00%
Net Worth 304,276 310,369 308,857 459,947 346,939 300,658 303,223 0.23% QoQ % -1.96% 0.49% -32.85% 32.57% 15.39% -0.85% - Horiz. % 100.35% 102.36% 101.86% 151.69% 114.42% 99.15% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 304,276 310,369 308,857 459,947 346,939 300,658 303,223 0.23% QoQ % -1.96% 0.49% -32.85% 32.57% 15.39% -0.85% - Horiz. % 100.35% 102.36% 101.86% 151.69% 114.42% 99.15% 100.00%
NOSH 1,224,945 1,224,819 1,223,682 1,221,964 756,518 609,113 607,298 59.44% QoQ % 0.01% 0.09% 0.14% 61.52% 24.20% 0.30% - Horiz. % 201.70% 201.68% 201.50% 201.21% 124.57% 100.30% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.45 % 18.73 % 26.57 % 8.53 % -9.23 % -42.41 % 0.84 % 202.97% QoQ % -76.24% -29.51% 211.49% 192.42% 78.24% -5,148.81% - Horiz. % 529.76% 2,229.76% 3,163.10% 1,015.48% -1,098.81% -5,048.81% 100.00%
ROE 1.47 % 6.08 % 10.68 % 1.21 % -1.18 % -2.77 % 0.04 % 998.13% QoQ % -75.82% -43.07% 782.64% 202.54% 57.40% -7,025.00% - Horiz. % 3,675.00% 15,200.00% 26,700.00% 3,025.00% -2,950.00% -6,925.00% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.23 8.23 10.15 5.32 5.86 3.22 2.12 146.40% QoQ % 0.00% -18.92% 90.79% -9.22% 81.99% 51.89% - Horiz. % 388.21% 388.21% 478.77% 250.94% 276.42% 151.89% 100.00%
EPS 0.36 1.54 2.68 0.70 -0.63 -1.36 0.00 - QoQ % -76.62% -42.54% 282.86% 211.11% 53.68% 0.00% - Horiz. % -26.47% -113.24% -197.06% -51.47% 46.32% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2484 0.2534 0.2524 0.3764 0.4586 0.4936 0.4993 -37.13% QoQ % -1.97% 0.40% -32.94% -17.92% -7.09% -1.14% - Horiz. % 49.75% 50.75% 50.55% 75.39% 91.85% 98.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.18 8.19 10.08 5.28 3.60 1.59 1.05 291.52% QoQ % -0.12% -18.75% 90.91% 46.67% 126.42% 51.43% - Horiz. % 779.05% 780.00% 960.00% 502.86% 342.86% 151.43% 100.00%
EPS 0.36 1.53 2.68 0.45 -0.33 -0.68 0.01 983.18% QoQ % -76.47% -42.91% 495.56% 236.36% 51.47% -6,900.00% - Horiz. % 3,600.00% 15,300.00% 26,800.00% 4,500.00% -3,300.00% -6,800.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2471 0.2521 0.2508 0.3735 0.2818 0.2442 0.2463 0.22% QoQ % -1.98% 0.52% -32.85% 32.54% 15.40% -0.85% - Horiz. % 100.32% 102.35% 101.83% 151.64% 114.41% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.5000 0.5100 0.6600 0.6900 0.4000 1.1500 1.1600 -
P/RPS 6.08 6.20 6.50 12.96 6.83 35.73 54.66 -76.78% QoQ % -1.94% -4.62% -49.85% 89.75% -80.88% -34.63% - Horiz. % 11.12% 11.34% 11.89% 23.71% 12.50% 65.37% 100.00%
P/EPS 136.59 33.09 24.48 151.92 -73.98 -84.25 6,522.83 -92.35% QoQ % 312.78% 35.17% -83.89% 305.35% 12.19% -101.29% - Horiz. % 2.09% 0.51% 0.38% 2.33% -1.13% -1.29% 100.00%
EY 0.73 3.02 4.09 0.66 -1.35 -1.19 0.02 993.16% QoQ % -75.83% -26.16% 519.70% 148.89% -13.45% -6,050.00% - Horiz. % 3,650.00% 15,100.00% 20,450.00% 3,300.00% -6,750.00% -5,950.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.01 2.01 2.61 1.83 0.87 2.33 2.32 -9.10% QoQ % 0.00% -22.99% 42.62% 110.34% -62.66% 0.43% - Horiz. % 86.64% 86.64% 112.50% 78.88% 37.50% 100.43% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 30/08/19 30/05/19 27/02/19 23/11/18 29/08/18 -
Price 0.4550 0.4950 0.5800 0.6400 0.5500 0.9900 1.1900 -
P/RPS 5.53 6.01 5.72 12.02 9.39 30.76 56.07 -78.56% QoQ % -7.99% 5.07% -52.41% 28.01% -69.47% -45.14% - Horiz. % 9.86% 10.72% 10.20% 21.44% 16.75% 54.86% 100.00%
P/EPS 124.30 32.12 21.51 140.91 -101.72 -72.53 6,691.52 -92.93% QoQ % 286.99% 49.33% -84.73% 238.53% -40.25% -101.08% - Horiz. % 1.86% 0.48% 0.32% 2.11% -1.52% -1.08% 100.00%
EY 0.80 3.11 4.65 0.71 -0.98 -1.38 0.01 1,741.88% QoQ % -74.28% -33.12% 554.93% 172.45% 28.99% -13,900.00% - Horiz. % 8,000.00% 31,100.00% 46,500.00% 7,100.00% -9,800.00% -13,800.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.83 1.95 2.30 1.70 1.20 2.01 2.38 -16.03% QoQ % -6.15% -15.22% 35.29% 41.67% -40.30% -15.55% - Horiz. % 76.89% 81.93% 96.64% 71.43% 50.42% 84.45% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Bahvest QTR report 31.3.2019.pdf 
