[BAHVEST] YoY Quarter Result on 2020-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 21,223 31,044 3,222 11,781 12,003 3,296 2,203 45.82% YoY % -31.64% 863.50% -72.65% -1.85% 264.17% 49.61% - Horiz. % 963.37% 1,409.17% 146.26% 534.77% 544.85% 149.61% 100.00%
PBT 2,749 8,608 27 -1,076 435 -812 -1,818 - YoY % -68.06% 31,781.48% 102.51% -347.36% 153.57% 55.34% - Horiz. % -151.21% -473.49% -1.49% 59.19% -23.93% 44.66% 100.00%
Tax -869 -360 0 0 0 0 0 - YoY % -141.39% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 241.39% 100.00% - - - - -
NP 1,880 8,248 27 -1,076 435 -812 -1,818 - YoY % -77.21% 30,448.15% 102.51% -347.36% 153.57% 55.34% - Horiz. % -103.41% -453.69% -1.49% 59.19% -23.93% 44.66% 100.00%
NP to SH 1,880 8,248 27 -1,076 435 -812 -1,818 - YoY % -77.21% 30,448.15% 102.51% -347.36% 153.57% 55.34% - Horiz. % -103.41% -453.69% -1.49% 59.19% -23.93% 44.66% 100.00%
Tax Rate 31.61 % 4.18 % - % - % - % - % - % - YoY % 656.22% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 756.22% 100.00% - - - - -
Total Cost 19,343 22,796 3,195 12,857 11,568 4,108 4,021 29.90% YoY % -15.15% 613.49% -75.15% 11.14% 181.60% 2.16% - Horiz. % 481.05% 566.92% 79.46% 319.75% 287.69% 102.16% 100.00%
Net Worth 122,205 308,857 303,223 179,167 147,073 140,476 124,108 -0.26% YoY % -60.43% 1.86% 69.24% 21.82% 4.70% 13.19% - Horiz. % 98.47% 248.86% 244.32% 144.36% 118.50% 113.19% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 122,205 308,857 303,223 179,167 147,073 140,476 124,108 -0.26% YoY % -60.43% 1.86% 69.24% 21.82% 4.70% 13.19% - Horiz. % 98.47% 248.86% 244.32% 144.36% 118.50% 113.19% 100.00%
NOSH 1,225,732 1,223,682 607,298 599,424 434,999 427,368 404,000 20.30% YoY % 0.17% 101.50% 1.31% 37.80% 1.79% 5.78% - Horiz. % 303.40% 302.89% 150.32% 148.37% 107.67% 105.78% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.86 % 26.57 % 0.84 % -9.13 % 3.62 % -24.64 % -82.52 % - YoY % -66.65% 3,063.10% 109.20% -352.21% 114.69% 70.14% - Horiz. % -10.74% -32.20% -1.02% 11.06% -4.39% 29.86% 100.00%
ROE 1.54 % 2.67 % 0.01 % -0.60 % 0.30 % -0.58 % -1.46 % - YoY % -42.32% 26,600.00% 101.67% -300.00% 151.72% 60.27% - Horiz. % -105.48% -182.88% -0.68% 41.10% -20.55% 39.73% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.73 2.54 0.53 1.97 2.76 0.77 0.55 21.02% YoY % -31.89% 379.25% -73.10% -28.62% 258.44% 40.00% - Horiz. % 314.55% 461.82% 96.36% 358.18% 501.82% 140.00% 100.00%
EPS 0.15 0.67 0.00 -0.18 0.10 -0.19 -0.45 - YoY % -77.61% 0.00% 0.00% -280.00% 152.63% 57.78% - Horiz. % -33.33% -148.89% -0.00% 40.00% -22.22% 42.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0997 0.2524 0.4993 0.2989 0.3381 0.3287 0.3072 -17.09% YoY % -60.50% -49.45% 67.05% -11.59% 2.86% 7.00% - Horiz. % 32.45% 82.16% 162.53% 97.30% 110.06% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.72 2.52 0.26 0.96 0.97 0.27 0.18 45.62% YoY % -31.75% 869.23% -72.92% -1.03% 259.26% 50.00% - Horiz. % 955.56% 1,400.00% 144.44% 533.33% 538.89% 150.00% 100.00%
EPS 0.15 0.67 0.00 -0.09 0.04 -0.07 -0.15 - YoY % -77.61% 0.00% 0.00% -325.00% 157.14% 53.33% - Horiz. % -100.00% -446.67% -0.00% 60.00% -26.67% 46.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0992 0.2508 0.2463 0.1455 0.1194 0.1141 0.1008 -0.27% YoY % -60.45% 1.83% 69.28% 21.86% 4.65% 13.19% - Horiz. % 98.41% 248.81% 244.35% 144.35% 118.45% 113.19% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3850 0.6600 1.1600 0.7550 0.7400 0.8600 0.9350 -
P/RPS 22.24 26.02 218.64 38.41 26.82 111.51 171.47 -28.83% YoY % -14.53% -88.10% 469.23% 43.21% -75.95% -34.97% - Horiz. % 12.97% 15.17% 127.51% 22.40% 15.64% 65.03% 100.00%
P/EPS 251.01 97.92 26,091.32 -420.60 740.00 -452.63 -207.78 - YoY % 156.34% -99.62% 6,303.36% -156.84% 263.49% -117.84% - Horiz. % -120.81% -47.13% -12,557.19% 202.43% -356.15% 217.84% 100.00%
EY 0.40 1.02 0.00 -0.24 0.14 -0.22 -0.48 - YoY % -60.78% 0.00% 0.00% -271.43% 163.64% 54.17% - Horiz. % -83.33% -212.50% -0.00% 50.00% -29.17% 45.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.86 2.61 2.32 2.53 2.19 2.62 3.04 4.06% YoY % 47.89% 12.50% -8.30% 15.53% -16.41% -13.82% - Horiz. % 126.97% 85.86% 76.32% 83.22% 72.04% 86.18% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 29/08/18 24/08/17 25/08/16 27/08/15 28/08/14 -
Price 0.5250 0.5800 1.1900 0.6750 1.1000 0.8700 0.8800 -
P/RPS 30.32 22.86 224.30 34.34 39.87 112.81 161.38 -24.30% YoY % 32.63% -89.81% 553.17% -13.87% -64.66% -30.10% - Horiz. % 18.79% 14.17% 138.99% 21.28% 24.71% 69.90% 100.00%
P/EPS 342.29 86.05 26,766.10 -376.03 1,100.00 -457.89 -195.56 - YoY % 297.78% -99.68% 7,218.08% -134.18% 340.23% -134.14% - Horiz. % -175.03% -44.00% -13,686.90% 192.28% -562.49% 234.14% 100.00%
EY 0.29 1.16 0.00 -0.27 0.09 -0.22 -0.51 - YoY % -75.00% 0.00% 0.00% -400.00% 140.91% 56.86% - Horiz. % -56.86% -227.45% -0.00% 52.94% -17.65% 43.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 5.27 2.30 2.38 2.26 3.25 2.65 2.86 10.71% YoY % 129.13% -3.36% 5.31% -30.46% 22.64% -7.34% - Horiz. % 184.27% 80.42% 83.22% 79.02% 113.64% 92.66% 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 30.6.2020.pdf 
