Highlights

[BAHVEST] QoQ Annualized Quarter Result on 2018-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 23-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -7,798.15%    YoY -     3.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 124,176 65,052 44,310 19,606 12,888 22,219 28,618 166.74%
  QoQ % 90.89% 46.81% 126.01% 52.13% -42.00% -22.36% -
  Horiz. % 433.90% 227.31% 154.83% 68.51% 45.03% 77.64% 100.00%
PBT 34,432 4,380 -4,090 -8,314 108 30,607 -10,982 -
  QoQ % 686.12% 207.07% 50.80% -7,798.15% -99.65% 378.68% -
  Horiz. % -313.51% -39.88% 37.25% 75.70% -0.98% -278.68% 100.00%
Tax -1,440 1,170 0 0 0 -12,245 0 -
  QoQ % -223.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.76% -9.55% -0.00% -0.00% -0.00% 100.00% -
NP 32,992 5,550 -4,090 -8,314 108 18,362 -10,982 -
  QoQ % 494.45% 235.67% 50.80% -7,798.15% -99.41% 267.19% -
  Horiz. % -300.40% -50.53% 37.25% 75.70% -0.98% -167.19% 100.00%
NP to SH 32,992 5,550 -4,090 -8,314 108 18,362 -10,982 -
  QoQ % 494.45% 235.67% 50.80% -7,798.15% -99.41% 267.19% -
  Horiz. % -300.40% -50.53% 37.25% 75.70% -0.98% -167.19% 100.00%
Tax Rate 4.18 % -26.71 % - % - % - % 40.01 % - % -
  QoQ % 115.65% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.45% -66.76% 0.00% 0.00% 0.00% 100.00% -
Total Cost 91,184 59,502 48,401 27,920 12,780 3,857 39,601 74.64%
  QoQ % 53.25% 22.93% 73.36% 118.47% 231.35% -90.26% -
  Horiz. % 230.25% 150.25% 122.22% 70.50% 32.27% 9.74% 100.00%
Net Worth 308,857 459,947 346,939 300,658 303,223 299,443 173,489 47.04%
  QoQ % -32.85% 32.57% 15.39% -0.85% 1.26% 72.60% -
  Horiz. % 178.03% 265.12% 199.98% 173.30% 174.78% 172.60% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 308,857 459,947 346,939 300,658 303,223 299,443 173,489 47.04%
  QoQ % -32.85% 32.57% 15.39% -0.85% 1.26% 72.60% -
  Horiz. % 178.03% 265.12% 199.98% 173.30% 174.78% 172.60% 100.00%
NOSH 1,223,682 1,221,964 756,518 609,113 607,298 602,260 600,308 60.98%
  QoQ % 0.14% 61.52% 24.20% 0.30% 0.84% 0.33% -
  Horiz. % 203.84% 203.56% 126.02% 101.47% 101.16% 100.33% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 26.57 % 8.53 % -9.23 % -42.41 % 0.84 % 82.64 % -38.38 % -
  QoQ % 211.49% 192.42% 78.24% -5,148.81% -98.98% 315.32% -
  Horiz. % -69.23% -22.23% 24.05% 110.50% -2.19% -215.32% 100.00%
ROE 10.68 % 1.21 % -1.18 % -2.77 % 0.04 % 6.13 % -6.33 % -
  QoQ % 782.64% 202.54% 57.40% -7,025.00% -99.35% 196.84% -
  Horiz. % -168.72% -19.12% 18.64% 43.76% -0.63% -96.84% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.15 5.32 5.86 3.22 2.12 3.69 4.77 65.67%
  QoQ % 90.79% -9.22% 81.99% 51.89% -42.55% -22.64% -
  Horiz. % 212.79% 111.53% 122.85% 67.51% 44.44% 77.36% 100.00%
EPS 2.68 0.70 -0.63 -1.36 0.00 3.06 -1.83 -
  QoQ % 282.86% 211.11% 53.68% 0.00% 0.00% 267.21% -
  Horiz. % -146.45% -38.25% 34.43% 74.32% -0.00% -167.21% 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 0.2524 0.3764 0.4586 0.4936 0.4993 0.4972 0.2890 -8.65%
  QoQ % -32.94% -17.92% -7.09% -1.14% 0.42% 72.04% -
  Horiz. % 87.34% 130.24% 158.69% 170.80% 172.77% 172.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.08 5.28 3.60 1.59 1.05 1.80 2.32 166.98%
  QoQ % 90.91% 46.67% 126.42% 51.43% -41.67% -22.41% -
  Horiz. % 434.48% 227.59% 155.17% 68.53% 45.26% 77.59% 100.00%
EPS 2.68 0.45 -0.33 -0.68 0.01 1.49 -0.89 -
  QoQ % 495.56% 236.36% 51.47% -6,900.00% -99.33% 267.42% -
  Horiz. % -301.12% -50.56% 37.08% 76.40% -1.12% -167.42% 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 0.2508 0.3735 0.2818 0.2442 0.2463 0.2432 0.1409 47.03%
  QoQ % -32.85% 32.54% 15.40% -0.85% 1.27% 72.60% -
  Horiz. % 178.00% 265.08% 200.00% 173.31% 174.80% 172.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.6600 0.6900 0.4000 1.1500 1.1600 1.0200 0.6500 -
P/RPS 6.50 12.96 6.83 35.73 54.66 27.65 13.63 -39.04%
  QoQ % -49.85% 89.75% -80.88% -34.63% 97.69% 102.86% -
  Horiz. % 47.69% 95.08% 50.11% 262.14% 401.03% 202.86% 100.00%
P/EPS 24.48 151.92 -73.98 -84.25 6,522.83 33.46 -35.53 -
  QoQ % -83.89% 305.35% 12.19% -101.29% 19,394.41% 194.17% -
  Horiz. % -68.90% -427.58% 208.22% 237.12% -18,358.65% -94.17% 100.00%
EY 4.09 0.66 -1.35 -1.19 0.02 2.99 -2.81 -
  QoQ % 519.70% 148.89% -13.45% -6,050.00% -99.33% 206.41% -
  Horiz. % -145.55% -23.49% 48.04% 42.35% -0.71% -106.41% 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 2.61 1.83 0.87 2.33 2.32 2.05 2.25 10.43%
  QoQ % 42.62% 110.34% -62.66% 0.43% 13.17% -8.89% -
  Horiz. % 116.00% 81.33% 38.67% 103.56% 103.11% 91.11% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 27/02/19 23/11/18 29/08/18 30/05/18 27/02/18 -
Price 0.5800 0.6400 0.5500 0.9900 1.1900 1.1500 0.9900 -
P/RPS 5.72 12.02 9.39 30.76 56.07 31.17 20.77 -57.77%
  QoQ % -52.41% 28.01% -69.47% -45.14% 79.88% 50.07% -
  Horiz. % 27.54% 57.87% 45.21% 148.10% 269.96% 150.07% 100.00%
P/EPS 21.51 140.91 -101.72 -72.53 6,691.52 37.72 -54.11 -
  QoQ % -84.73% 238.53% -40.25% -101.08% 17,639.98% 169.71% -
  Horiz. % -39.75% -260.41% 187.99% 134.04% -12,366.51% -69.71% 100.00%
EY 4.65 0.71 -0.98 -1.38 0.01 2.65 -1.85 -
  QoQ % 554.93% 172.45% 28.99% -13,900.00% -99.62% 243.24% -
  Horiz. % -251.35% -38.38% 52.97% 74.59% -0.54% -143.24% 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 2.30 1.70 1.20 2.01 2.38 2.31 3.43 -23.45%
  QoQ % 35.29% 41.67% -40.30% -15.55% 3.03% -32.65% -
  Horiz. % 67.06% 49.56% 34.99% 58.60% 69.39% 67.35% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS