Highlights

[BAHVEST] QoQ Cumulative Quarter Result on 2014-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -106.49%    YoY -     -66.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,296 17,212 10,897 5,914 2,203 23,023 15,977 -65.19%
  QoQ % -80.85% 57.95% 84.26% 168.45% -90.43% 44.10% -
  Horiz. % 20.63% 107.73% 68.20% 37.02% 13.79% 144.10% 100.00%
PBT -812 -4,566 -4,817 -3,754 -1,818 -3,272 -3,643 -63.34%
  QoQ % 82.22% 5.21% -28.32% -106.49% 44.44% 10.18% -
  Horiz. % 22.29% 125.34% 132.23% 103.05% 49.90% 89.82% 100.00%
Tax 0 2,238 0 0 0 -1,011 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -221.36% -0.00% -0.00% -0.00% 100.00% -
NP -812 -2,328 -4,817 -3,754 -1,818 -4,283 -3,643 -63.34%
  QoQ % 65.12% 51.67% -28.32% -106.49% 57.55% -17.57% -
  Horiz. % 22.29% 63.90% 132.23% 103.05% 49.90% 117.57% 100.00%
NP to SH -812 -2,328 -4,817 -3,754 -1,818 -4,283 -3,643 -63.34%
  QoQ % 65.12% 51.67% -28.32% -106.49% 57.55% -17.57% -
  Horiz. % 22.29% 63.90% 132.23% 103.05% 49.90% 117.57% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,108 19,540 15,714 9,668 4,021 27,306 19,620 -64.84%
  QoQ % -78.98% 24.35% 62.54% 140.44% -85.27% 39.17% -
  Horiz. % 20.94% 99.59% 80.09% 49.28% 20.49% 139.17% 100.00%
Net Worth 140,476 133,117 126,466 125,024 124,108 120,906 11,845,625 -94.84%
  QoQ % 5.53% 5.26% 1.15% 0.74% 2.65% -98.98% -
  Horiz. % 1.19% 1.12% 1.07% 1.06% 1.05% 1.02% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 140,476 133,117 126,466 125,024 124,108 120,906 11,845,625 -94.84%
  QoQ % 5.53% 5.26% 1.15% 0.74% 2.65% -98.98% -
  Horiz. % 1.19% 1.12% 1.07% 1.06% 1.05% 1.02% 100.00%
NOSH 427,368 410,350 408,220 408,043 404,000 392,935 391,720 6.00%
  QoQ % 4.15% 0.52% 0.04% 1.00% 2.82% 0.31% -
  Horiz. % 109.10% 104.76% 104.21% 104.17% 103.13% 100.31% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -24.64 % -13.53 % -44.20 % -63.48 % -82.52 % -18.60 % -22.80 % 5.33%
  QoQ % -82.11% 69.39% 30.37% 23.07% -343.66% 18.42% -
  Horiz. % 108.07% 59.34% 193.86% 278.42% 361.93% 81.58% 100.00%
ROE -0.58 % -1.75 % -3.81 % -3.00 % -1.46 % -3.54 % -0.03 % 624.26%
  QoQ % 66.86% 54.07% -27.00% -105.48% 58.76% -11,700.00% -
  Horiz. % 1,933.33% 5,833.33% 12,700.00% 10,000.00% 4,866.67% 11,800.00% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.77 4.19 2.67 1.45 0.55 5.86 4.08 -67.20%
  QoQ % -81.62% 56.93% 84.14% 163.64% -90.61% 43.63% -
  Horiz. % 18.87% 102.70% 65.44% 35.54% 13.48% 143.63% 100.00%
EPS -0.19 -0.57 -1.18 -0.92 -0.45 -1.09 -0.93 -65.41%
  QoQ % 66.67% 51.69% -28.26% -104.44% 58.72% -17.20% -
  Horiz. % 20.43% 61.29% 126.88% 98.92% 48.39% 117.20% 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 0.3287 0.3244 0.3098 0.3064 0.3072 0.3077 30.2400 -95.13%
  QoQ % 1.33% 4.71% 1.11% -0.26% -0.16% -98.98% -
  Horiz. % 1.09% 1.07% 1.02% 1.01% 1.02% 1.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.27 1.40 0.88 0.48 0.18 1.87 1.30 -65.03%
  QoQ % -80.71% 59.09% 83.33% 166.67% -90.37% 43.85% -
  Horiz. % 20.77% 107.69% 67.69% 36.92% 13.85% 143.85% 100.00%
EPS -0.07 -0.19 -0.39 -0.30 -0.15 -0.35 -0.30 -62.20%
  QoQ % 63.16% 51.28% -30.00% -100.00% 57.14% -16.67% -
  Horiz. % 23.33% 63.33% 130.00% 100.00% 50.00% 116.67% 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 0.1141 0.1081 0.1027 0.1015 0.1008 0.0982 9.6202 -94.84%
  QoQ % 5.55% 5.26% 1.18% 0.69% 2.65% -98.98% -
  Horiz. % 1.19% 1.12% 1.07% 1.06% 1.05% 1.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.8600 0.8900 0.8900 1.0200 0.9350 1.1000 1.2700 -
P/RPS 111.51 21.22 33.34 70.38 171.47 18.77 31.14 134.61%
  QoQ % 425.49% -36.35% -52.63% -58.95% 813.53% -39.72% -
  Horiz. % 358.09% 68.14% 107.06% 226.01% 550.64% 60.28% 100.00%
P/EPS -452.63 -156.88 -75.42 -110.87 -207.78 -100.92 -136.56 122.79%
  QoQ % -188.52% -108.01% 31.97% 46.64% -105.89% 26.10% -
  Horiz. % 331.45% 114.88% 55.23% 81.19% 152.15% 73.90% 100.00%
EY -0.22 -0.64 -1.33 -0.90 -0.48 -0.99 -0.73 -55.15%
  QoQ % 65.62% 51.88% -47.78% -87.50% 51.52% -35.62% -
  Horiz. % 30.14% 87.67% 182.19% 123.29% 65.75% 135.62% 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 2.62 2.74 2.87 3.33 3.04 3.57 0.04 1,537.40%
  QoQ % -4.38% -4.53% -13.81% 9.54% -14.85% 8,825.00% -
  Horiz. % 6,550.00% 6,850.00% 7,175.00% 8,325.00% 7,600.00% 8,925.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 13/02/15 25/11/14 28/08/14 29/05/14 20/02/14 -
Price 0.8700 0.8350 0.9350 0.9550 0.8800 1.0400 1.2100 -
P/RPS 112.81 19.91 35.03 65.89 161.38 17.75 29.67 144.20%
  QoQ % 466.60% -43.16% -46.84% -59.17% 809.18% -40.18% -
  Horiz. % 380.22% 67.10% 118.07% 222.08% 543.92% 59.82% 100.00%
P/EPS -457.89 -147.18 -79.24 -103.80 -195.56 -95.41 -130.11 131.90%
  QoQ % -211.11% -85.74% 23.66% 46.92% -104.97% 26.67% -
  Horiz. % 351.93% 113.12% 60.90% 79.78% 150.30% 73.33% 100.00%
EY -0.22 -0.68 -1.26 -0.96 -0.51 -1.05 -0.77 -56.72%
  QoQ % 67.65% 46.03% -31.25% -88.24% 51.43% -36.36% -
  Horiz. % 28.57% 88.31% 163.64% 124.68% 66.23% 136.36% 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 2.65 2.57 3.02 3.12 2.86 3.38 0.04 1,549.91%
  QoQ % 3.11% -14.90% -3.21% 9.09% -15.38% 8,350.00% -
  Horiz. % 6,625.00% 6,425.00% 7,550.00% 7,800.00% 7,150.00% 8,450.00% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS