Highlights

[BAHVEST] QoQ Annualized Quarter Result on 2018-03-31 [#4]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     267.19%    YoY -     67.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 44,310 19,606 12,888 22,219 28,618 34,868 47,124 -4.01%
  QoQ % 126.01% 52.13% -42.00% -22.36% -17.92% -26.01% -
  Horiz. % 94.03% 41.61% 27.35% 47.15% 60.73% 73.99% 100.00%
PBT -4,090 -8,314 108 30,607 -10,982 -8,652 -4,304 -3.32%
  QoQ % 50.80% -7,798.15% -99.65% 378.68% -26.94% -101.02% -
  Horiz. % 95.04% 193.17% -2.51% -711.13% 255.17% 201.02% 100.00%
Tax 0 0 0 -12,245 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP -4,090 -8,314 108 18,362 -10,982 -8,652 -4,304 -3.32%
  QoQ % 50.80% -7,798.15% -99.41% 267.19% -26.94% -101.02% -
  Horiz. % 95.04% 193.17% -2.51% -426.63% 255.17% 201.02% 100.00%
NP to SH -4,090 -8,314 108 18,362 -10,982 -8,652 -4,304 -3.32%
  QoQ % 50.80% -7,798.15% -99.41% 267.19% -26.94% -101.02% -
  Horiz. % 95.04% 193.17% -2.51% -426.63% 255.17% 201.02% 100.00%
Tax Rate - % - % - % 40.01 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 48,401 27,920 12,780 3,857 39,601 43,520 51,428 -3.95%
  QoQ % 73.36% 118.47% 231.35% -90.26% -9.00% -15.38% -
  Horiz. % 94.11% 54.29% 24.85% 7.50% 77.00% 84.62% 100.00%
Net Worth 346,939 300,658 303,223 299,443 173,489 177,426 179,167 55.17%
  QoQ % 15.39% -0.85% 1.26% 72.60% -2.22% -0.97% -
  Horiz. % 193.64% 167.81% 169.24% 167.13% 96.83% 99.03% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 346,939 300,658 303,223 299,443 173,489 177,426 179,167 55.17%
  QoQ % 15.39% -0.85% 1.26% 72.60% -2.22% -0.97% -
  Horiz. % 193.64% 167.81% 169.24% 167.13% 96.83% 99.03% 100.00%
NOSH 756,518 609,113 607,298 602,260 600,308 600,833 599,424 16.74%
  QoQ % 24.20% 0.30% 0.84% 0.33% -0.09% 0.24% -
  Horiz. % 126.21% 101.62% 101.31% 100.47% 100.15% 100.24% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -9.23 % -42.41 % 0.84 % 82.64 % -38.38 % -24.81 % -9.13 % 0.73%
  QoQ % 78.24% -5,148.81% -98.98% 315.32% -54.70% -171.74% -
  Horiz. % 101.10% 464.51% -9.20% -905.15% 420.37% 271.74% 100.00%
ROE -1.18 % -2.77 % 0.04 % 6.13 % -6.33 % -4.88 % -2.40 % -37.63%
  QoQ % 57.40% -7,025.00% -99.35% 196.84% -29.71% -103.33% -
  Horiz. % 49.17% 115.42% -1.67% -255.42% 263.75% 203.33% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.86 3.22 2.12 3.69 4.77 5.80 7.86 -17.73%
  QoQ % 81.99% 51.89% -42.55% -22.64% -17.76% -26.21% -
  Horiz. % 74.55% 40.97% 26.97% 46.95% 60.69% 73.79% 100.00%
EPS -0.63 -1.36 0.00 3.06 -1.83 -1.44 -0.72 -8.50%
  QoQ % 53.68% 0.00% 0.00% 267.21% -27.08% -100.00% -
  Horiz. % 87.50% 188.89% -0.00% -425.00% 254.17% 200.00% 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 0.4586 0.4936 0.4993 0.4972 0.2890 0.2953 0.2989 32.92%
  QoQ % -7.09% -1.14% 0.42% 72.04% -2.13% -1.20% -
  Horiz. % 153.43% 165.14% 167.05% 166.34% 96.69% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.60 1.59 1.05 1.80 2.32 2.83 3.83 -4.03%
  QoQ % 126.42% 51.43% -41.67% -22.41% -18.02% -26.11% -
  Horiz. % 93.99% 41.51% 27.42% 47.00% 60.57% 73.89% 100.00%
EPS -0.33 -0.68 0.01 1.49 -0.89 -0.70 -0.35 -3.84%
  QoQ % 51.47% -6,900.00% -99.33% 267.42% -27.14% -100.00% -
  Horiz. % 94.29% 194.29% -2.86% -425.71% 254.29% 200.00% 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 0.2818 0.2442 0.2463 0.2432 0.1409 0.1441 0.1455 55.19%
  QoQ % 15.40% -0.85% 1.27% 72.60% -2.22% -0.96% -
  Horiz. % 193.68% 167.84% 169.28% 167.15% 96.84% 99.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4000 1.1500 1.1600 1.0200 0.6500 0.6450 0.7550 -
P/RPS 6.83 35.73 54.66 27.65 13.63 11.11 9.60 -20.26%
  QoQ % -80.88% -34.63% 97.69% 102.86% 22.68% 15.73% -
  Horiz. % 71.15% 372.19% 569.38% 288.02% 141.98% 115.73% 100.00%
P/EPS -73.98 -84.25 6,522.83 33.46 -35.53 -44.79 -105.15 -20.84%
  QoQ % 12.19% -101.29% 19,394.41% 194.17% 20.67% 57.40% -
  Horiz. % 70.36% 80.12% -6,203.36% -31.82% 33.79% 42.60% 100.00%
EY -1.35 -1.19 0.02 2.99 -2.81 -2.23 -0.95 26.32%
  QoQ % -13.45% -6,050.00% -99.33% 206.41% -26.01% -134.74% -
  Horiz. % 142.11% 125.26% -2.11% -314.74% 295.79% 234.74% 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 0.87 2.33 2.32 2.05 2.25 2.18 2.53 -50.82%
  QoQ % -62.66% 0.43% 13.17% -8.89% 3.21% -13.83% -
  Horiz. % 34.39% 92.09% 91.70% 81.03% 88.93% 86.17% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 29/08/18 30/05/18 27/02/18 28/11/17 24/08/17 -
Price 0.5500 0.9900 1.1900 1.1500 0.9900 0.6000 0.6750 -
P/RPS 9.39 30.76 56.07 31.17 20.77 10.34 8.59 6.10%
  QoQ % -69.47% -45.14% 79.88% 50.07% 100.87% 20.37% -
  Horiz. % 109.31% 358.09% 652.74% 362.86% 241.79% 120.37% 100.00%
P/EPS -101.72 -72.53 6,691.52 37.72 -54.11 -41.67 -94.01 5.38%
  QoQ % -40.25% -101.08% 17,639.98% 169.71% -29.85% 55.67% -
  Horiz. % 108.20% 77.15% -7,117.88% -40.12% 57.56% 44.33% 100.00%
EY -0.98 -1.38 0.01 2.65 -1.85 -2.40 -1.06 -5.08%
  QoQ % 28.99% -13,900.00% -99.62% 243.24% 22.92% -126.42% -
  Horiz. % 92.45% 130.19% -0.94% -250.00% 174.53% 226.42% 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 1.20 2.01 2.38 2.31 3.43 2.03 2.26 -34.35%
  QoQ % -40.30% -15.55% 3.03% -32.65% 68.97% -10.18% -
  Horiz. % 53.10% 88.94% 105.31% 102.21% 151.77% 89.82% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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