Highlights

[BAHVEST] QoQ Quarter Result on 2015-06-30 [#1]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -132.62%    YoY -     55.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 5,920 4,944 4,139 3,296 6,315 4,983 3,711 36.49%
  QoQ % 19.74% 19.45% 25.58% -47.81% 26.73% 34.28% -
  Horiz. % 159.53% 133.23% 111.53% 88.82% 170.17% 134.28% 100.00%
PBT -3,062 -1,951 1,800 -812 251 -1,063 -1,936 35.71%
  QoQ % -56.95% -208.39% 321.67% -423.51% 123.61% 45.09% -
  Horiz. % 158.16% 100.77% -92.98% 41.94% -12.96% 54.91% 100.00%
Tax 683 0 0 0 2,238 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.52% 0.00% 0.00% 0.00% 100.00% - -
NP -2,379 -1,951 1,800 -812 2,489 -1,063 -1,936 14.71%
  QoQ % -21.94% -208.39% 321.67% -132.62% 334.15% 45.09% -
  Horiz. % 122.88% 100.77% -92.98% 41.94% -128.56% 54.91% 100.00%
NP to SH -2,379 -1,951 1,800 -812 2,489 -1,063 -1,936 14.71%
  QoQ % -21.94% -208.39% 321.67% -132.62% 334.15% 45.09% -
  Horiz. % 122.88% 100.77% -92.98% 41.94% -128.56% 54.91% 100.00%
Tax Rate - % - % - % - % -891.63 % - % - % -
  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 8,299 6,895 2,339 4,108 3,826 6,046 5,647 29.23%
  QoQ % 20.36% 194.78% -43.06% 7.37% -36.72% 7.07% -
  Horiz. % 146.96% 122.10% 41.42% 72.75% 67.75% 107.07% 100.00%
Net Worth 144,426 14,204,128 144,171 140,476 136,206 126,660 126,210 9.40%
  QoQ % -98.98% 9,752.25% 2.63% 3.13% 7.54% 0.36% -
  Horiz. % 114.43% 11,254.30% 114.23% 111.30% 107.92% 100.36% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 144,426 14,204,128 144,171 140,476 136,206 126,660 126,210 9.40%
  QoQ % -98.98% 9,752.25% 2.63% 3.13% 7.54% 0.36% -
  Horiz. % 114.43% 11,254.30% 114.23% 111.30% 107.92% 100.36% 100.00%
NOSH 432,545 424,130 428,571 427,368 420,000 408,846 411,914 3.31%
  QoQ % 1.98% -1.04% 0.28% 1.75% 2.73% -0.74% -
  Horiz. % 105.01% 102.97% 104.04% 103.75% 101.96% 99.26% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -40.19 % -39.46 % 43.49 % -24.64 % 39.41 % -21.33 % -52.17 % -15.95%
  QoQ % -1.85% -190.73% 276.50% -162.52% 284.76% 59.11% -
  Horiz. % 77.04% 75.64% -83.36% 47.23% -75.54% 40.89% 100.00%
ROE -1.65 % -0.01 % 1.25 % -0.58 % 1.83 % -0.84 % -1.53 % 5.16%
  QoQ % -16,400.00% -100.80% 315.52% -131.69% 317.86% 45.10% -
  Horiz. % 107.84% 0.65% -81.70% 37.91% -119.61% 54.90% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.37 1.17 0.97 0.77 1.50 1.22 0.90 32.29%
  QoQ % 17.09% 20.62% 25.97% -48.67% 22.95% 35.56% -
  Horiz. % 152.22% 130.00% 107.78% 85.56% 166.67% 135.56% 100.00%
EPS -0.55 -0.46 0.42 -0.19 0.60 -0.26 -0.47 11.04%
  QoQ % -19.57% -209.52% 321.05% -131.67% 330.77% 44.68% -
  Horiz. % 117.02% 97.87% -89.36% 40.43% -127.66% 55.32% 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 0.3339 33.4900 0.3364 0.3287 0.3243 0.3098 0.3064 5.89%
  QoQ % -99.00% 9,855.41% 2.34% 1.36% 4.68% 1.11% -
  Horiz. % 108.98% 10,930.16% 109.79% 107.28% 105.84% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.48 0.40 0.34 0.27 0.51 0.40 0.30 36.76%
  QoQ % 20.00% 17.65% 25.93% -47.06% 27.50% 33.33% -
  Horiz. % 160.00% 133.33% 113.33% 90.00% 170.00% 133.33% 100.00%
EPS -0.19 -0.16 0.15 -0.07 0.20 -0.09 -0.16 12.13%
  QoQ % -18.75% -206.67% 314.29% -135.00% 322.22% 43.75% -
  Horiz. % 118.75% 100.00% -93.75% 43.75% -125.00% 56.25% 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 0.1173 11.5356 0.1171 0.1141 0.1106 0.1029 0.1025 9.40%
  QoQ % -98.98% 9,751.07% 2.63% 3.16% 7.48% 0.39% -
  Horiz. % 114.44% 11,254.24% 114.24% 111.32% 107.90% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.8500 1.1500 0.8700 0.8600 0.8900 0.8900 1.0200 -
P/RPS 62.11 98.65 90.08 111.51 59.19 73.02 113.22 -32.96%
  QoQ % -37.04% 9.51% -19.22% 88.39% -18.94% -35.51% -
  Horiz. % 54.86% 87.13% 79.56% 98.49% 52.28% 64.49% 100.00%
P/EPS -154.55 -250.00 207.14 -452.63 150.18 -342.31 -217.02 -20.24%
  QoQ % 38.18% -220.69% 145.76% -401.39% 143.87% -57.73% -
  Horiz. % 71.21% 115.20% -95.45% 208.57% -69.20% 157.73% 100.00%
EY -0.65 -0.40 0.48 -0.22 0.67 -0.29 -0.46 25.90%
  QoQ % -62.50% -183.33% 318.18% -132.84% 331.03% 36.96% -
  Horiz. % 141.30% 86.96% -104.35% 47.83% -145.65% 63.04% 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 2.55 0.03 2.59 2.62 2.74 2.87 3.33 -16.29%
  QoQ % 8,400.00% -98.84% -1.15% -4.38% -4.53% -13.81% -
  Horiz. % 76.58% 0.90% 77.78% 78.68% 82.28% 86.19% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 25/02/16 20/11/15 27/08/15 28/05/15 13/02/15 25/11/14 -
Price 0.8050 0.8700 1.1900 0.8700 0.8350 0.9350 0.9550 -
P/RPS 58.82 74.63 123.22 112.81 55.53 76.72 106.00 -32.45%
  QoQ % -21.18% -39.43% 9.23% 103.15% -27.62% -27.62% -
  Horiz. % 55.49% 70.41% 116.25% 106.42% 52.39% 72.38% 100.00%
P/EPS -146.36 -189.13 283.33 -457.89 140.90 -359.62 -203.19 -19.63%
  QoQ % 22.61% -166.75% 161.88% -424.98% 139.18% -76.99% -
  Horiz. % 72.03% 93.08% -139.44% 225.35% -69.34% 176.99% 100.00%
EY -0.68 -0.53 0.35 -0.22 0.71 -0.28 -0.49 24.39%
  QoQ % -28.30% -251.43% 259.09% -130.99% 353.57% 42.86% -
  Horiz. % 138.78% 108.16% -71.43% 44.90% -144.90% 57.14% 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 2.41 0.03 3.54 2.65 2.57 3.02 3.12 -15.80%
  QoQ % 7,933.33% -99.15% 33.58% 3.11% -14.90% -3.21% -
  Horiz. % 77.24% 0.96% 113.46% 84.94% 82.37% 96.79% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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