Highlights

[BAHVEST] QoQ Quarter Result on 2012-06-30 [#1]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -8.84%    YoY -     229.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 7,592 7,367 7,037 8,633 10,825 7,803 8,240 -5.31%
  QoQ % 3.05% 4.69% -18.49% -20.25% 38.73% -5.30% -
  Horiz. % 92.14% 89.41% 85.40% 104.77% 131.37% 94.70% 100.00%
PBT -9,723 2,012 2,217 2,526 2,899 230 43 -
  QoQ % -583.25% -9.25% -12.23% -12.87% 1,160.43% 434.88% -
  Horiz. % -22,611.63% 4,679.07% 5,155.81% 5,874.42% 6,741.86% 534.88% 100.00%
Tax -1,812 0 0 0 -128 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,415.62% -0.00% -0.00% -0.00% 100.00% - -
NP -11,535 2,012 2,217 2,526 2,771 230 43 -
  QoQ % -673.31% -9.25% -12.23% -8.84% 1,104.78% 434.88% -
  Horiz. % -26,825.58% 4,679.07% 5,155.81% 5,874.42% 6,444.19% 534.88% 100.00%
NP to SH -11,535 2,012 2,217 2,526 2,771 230 43 -
  QoQ % -673.31% -9.25% -12.23% -8.84% 1,104.78% 434.88% -
  Horiz. % -26,825.58% 4,679.07% 5,155.81% 5,874.42% 6,444.19% 534.88% 100.00%
Tax Rate - % - % - % - % 4.42 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 19,127 5,355 4,820 6,107 8,054 7,573 8,197 75.83%
  QoQ % 257.18% 11.10% -21.07% -24.17% 6.35% -7.61% -
  Horiz. % 233.34% 65.33% 58.80% 74.50% 98.26% 92.39% 100.00%
Net Worth 83,302 8,115,066 78,897 76,411 72,946 66,634 80,625 2.20%
  QoQ % -98.97% 10,185.64% 3.25% 4.75% 9.47% -17.35% -
  Horiz. % 103.32% 10,065.20% 97.86% 94.77% 90.48% 82.65% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 83,302 8,115,066 78,897 76,411 72,946 66,634 80,625 2.20%
  QoQ % -98.97% 10,185.64% 3.25% 4.75% 9.47% -17.35% -
  Horiz. % 103.32% 10,065.20% 97.86% 94.77% 90.48% 82.65% 100.00%
NOSH 352,676 352,982 351,904 350,833 346,374 328,571 430,000 -12.37%
  QoQ % -0.09% 0.31% 0.31% 1.29% 5.42% -23.59% -
  Horiz. % 82.02% 82.09% 81.84% 81.59% 80.55% 76.41% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -151.94 % 27.31 % 31.50 % 29.26 % 25.60 % 2.95 % 0.52 % -
  QoQ % -656.35% -13.30% 7.66% 14.30% 767.80% 467.31% -
  Horiz. % -29,219.23% 5,251.92% 6,057.69% 5,626.92% 4,923.08% 567.31% 100.00%
ROE -13.85 % 0.02 % 2.81 % 3.31 % 3.80 % 0.35 % 0.05 % -
  QoQ % -69,350.01% -99.29% -15.11% -12.89% 985.71% 600.00% -
  Horiz. % -27,700.00% 40.00% 5,620.00% 6,620.00% 7,600.00% 700.00% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.15 2.09 2.00 2.46 3.13 2.37 1.92 7.83%
  QoQ % 2.87% 4.50% -18.70% -21.41% 32.07% 23.44% -
  Horiz. % 111.98% 108.85% 104.17% 128.12% 163.02% 123.44% 100.00%
EPS -3.27 0.57 0.63 0.72 0.80 0.07 0.01 -
  QoQ % -673.68% -9.52% -12.50% -10.00% 1,042.86% 600.00% -
  Horiz. % -32,700.00% 5,700.00% 6,300.00% 7,200.00% 8,000.00% 700.00% 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 0.2362 22.9900 0.2242 0.2178 0.2106 0.2028 0.1875 16.62%
  QoQ % -98.97% 10,154.24% 2.94% 3.42% 3.85% 8.16% -
  Horiz. % 125.97% 12,261.33% 119.57% 116.16% 112.32% 108.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.62 0.60 0.57 0.70 0.88 0.63 0.67 -5.03%
  QoQ % 3.33% 5.26% -18.57% -20.45% 39.68% -5.97% -
  Horiz. % 92.54% 89.55% 85.07% 104.48% 131.34% 94.03% 100.00%
EPS -0.94 0.16 0.18 0.21 0.23 0.02 0.00 -
  QoQ % -687.50% -11.11% -14.29% -8.70% 1,050.00% 0.00% -
  Horiz. % -4,700.00% 800.00% 900.00% 1,050.00% 1,150.00% 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 0.0677 6.5905 0.0641 0.0621 0.0592 0.0541 0.0655 2.22%
  QoQ % -98.97% 10,181.59% 3.22% 4.90% 9.43% -17.40% -
  Horiz. % 103.36% 10,061.83% 97.86% 94.81% 90.38% 82.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.8500 0.7200 0.6000 0.2500 0.3100 0.3300 0.4300 -
P/RPS 39.49 34.50 30.00 10.16 9.92 13.90 22.44 45.71%
  QoQ % 14.46% 15.00% 195.28% 2.42% -28.63% -38.06% -
  Horiz. % 175.98% 153.74% 133.69% 45.28% 44.21% 61.94% 100.00%
P/EPS -25.99 126.32 95.24 34.72 38.75 471.43 4,300.00 -
  QoQ % -120.57% 32.63% 174.31% -10.40% -91.78% -89.04% -
  Horiz. % -0.60% 2.94% 2.21% 0.81% 0.90% 10.96% 100.00%
EY -3.85 0.79 1.05 2.88 2.58 0.21 0.02 -
  QoQ % -587.34% -24.76% -63.54% 11.63% 1,128.57% 950.00% -
  Horiz. % -19,250.00% 3,950.00% 5,250.00% 14,400.00% 12,900.00% 1,050.00% 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 3.60 0.03 2.68 1.15 1.47 1.63 2.29 35.16%
  QoQ % 11,900.00% -98.88% 133.04% -21.77% -9.82% -28.82% -
  Horiz. % 157.21% 1.31% 117.03% 50.22% 64.19% 71.18% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 04/06/13 26/02/13 28/11/12 29/08/12 28/05/12 28/02/12 29/11/11 -
Price 1.0700 0.8000 0.7500 0.6500 0.3100 0.3400 0.4000 -
P/RPS 49.71 38.33 37.51 26.42 9.92 14.32 20.87 78.26%
  QoQ % 29.69% 2.19% 41.98% 166.33% -30.73% -31.38% -
  Horiz. % 238.19% 183.66% 179.73% 126.59% 47.53% 68.62% 100.00%
P/EPS -32.71 140.35 119.05 90.28 38.75 485.71 4,000.00 -
  QoQ % -123.31% 17.89% 31.87% 132.98% -92.02% -87.86% -
  Horiz. % -0.82% 3.51% 2.98% 2.26% 0.97% 12.14% 100.00%
EY -3.06 0.71 0.84 1.11 2.58 0.21 0.03 -
  QoQ % -530.99% -15.48% -24.32% -56.98% 1,128.57% 600.00% -
  Horiz. % -10,200.00% 2,366.67% 2,800.00% 3,700.00% 8,600.00% 700.00% 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 4.53 0.03 3.35 2.98 1.47 1.68 2.13 65.30%
  QoQ % 15,000.00% -99.10% 12.42% 102.72% -12.50% -21.13% -
  Horiz. % 212.68% 1.41% 157.28% 139.91% 69.01% 78.87% 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
 
 

507  409  633  913 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 VSOLAR 0.05+0.005 
 KGROUP 0.06+0.005 
 KANGER 0.185+0.005 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.615+0.025 
 HIBISCS-WC 0.08+0.025 

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