Highlights

[BAHVEST] QoQ Quarter Result on 2017-06-30 [#1]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     98.20%    YoY -     -347.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 755 4,030 5,653 11,781 7,300 5,833 5,955 -74.79%
  QoQ % -81.27% -28.71% -52.02% 61.38% 25.15% -2.05% -
  Horiz. % 12.68% 67.67% 94.93% 197.83% 122.59% 97.95% 100.00%
PBT 80,240 -3,911 -3,250 -1,076 -51,243 -1,563 147 6,604.77%
  QoQ % 2,151.65% -20.34% -202.04% 97.90% -3,178.50% -1,163.27% -
  Horiz. % 54,585.04% -2,660.54% -2,210.88% -731.97% -34,859.18% -1,063.27% 100.00%
Tax -12,245 0 0 0 -8,398 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.81% -0.00% -0.00% -0.00% 100.00% - -
NP 67,995 -3,911 -3,250 -1,076 -59,641 -1,563 147 5,903.40%
  QoQ % 1,838.56% -20.34% -202.04% 98.20% -3,715.80% -1,163.27% -
  Horiz. % 46,255.10% -2,660.54% -2,210.88% -731.97% -40,572.11% -1,063.27% 100.00%
NP to SH 67,995 -3,911 -3,250 -1,076 -59,641 -1,563 147 5,903.40%
  QoQ % 1,838.56% -20.34% -202.04% 98.20% -3,715.80% -1,163.27% -
  Horiz. % 46,255.10% -2,660.54% -2,210.88% -731.97% -40,572.11% -1,063.27% 100.00%
Tax Rate 15.26 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost -67,240 7,941 8,903 12,857 66,941 7,396 5,808 -
  QoQ % -946.74% -10.81% -30.75% -80.79% 805.10% 27.34% -
  Horiz. % -1,157.71% 136.73% 153.29% 221.37% 1,152.57% 127.34% 100.00%
Net Worth 299,443 173,489 177,726 179,167 247,175 152,370 167,923 47.10%
  QoQ % 72.60% -2.38% -0.80% -27.51% 62.22% -9.26% -
  Horiz. % 178.32% 103.31% 105.84% 106.70% 147.20% 90.74% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 299,443 173,489 177,726 179,167 247,175 152,370 167,923 47.10%
  QoQ % 72.60% -2.38% -0.80% -27.51% 62.22% -9.26% -
  Horiz. % 178.32% 103.31% 105.84% 106.70% 147.20% 90.74% 100.00%
NOSH 602,260 600,308 601,851 599,424 533,396 446,571 490,000 14.76%
  QoQ % 0.33% -0.26% 0.41% 12.38% 19.44% -8.86% -
  Horiz. % 122.91% 122.51% 122.83% 122.33% 108.86% 91.14% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9,005.96 % -97.05 % -57.49 % -9.13 % -817.00 % -26.80 % 2.47 % 23,708.16%
  QoQ % 9,379.71% -68.81% -529.68% 98.88% -2,948.51% -1,185.02% -
  Horiz. % 364,613.78% -3,929.15% -2,327.53% -369.64% -33,076.92% -1,085.02% 100.00%
ROE 22.71 % -2.25 % -1.83 % -0.60 % -24.13 % -1.03 % 0.09 % 3,906.64%
  QoQ % 1,109.33% -22.95% -205.00% 97.51% -2,242.72% -1,244.44% -
  Horiz. % 25,233.33% -2,500.00% -2,033.33% -666.67% -26,811.11% -1,144.44% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.13 0.67 0.94 1.97 1.37 1.31 1.22 -77.55%
  QoQ % -80.60% -28.72% -52.28% 43.80% 4.58% 7.38% -
  Horiz. % 10.66% 54.92% 77.05% 161.48% 112.30% 107.38% 100.00%
EPS 11.29 -0.65 -0.54 -0.18 -11.21 0.35 0.03 5,131.40%
  QoQ % 1,836.92% -20.37% -200.00% 98.39% -3,302.86% 1,066.67% -
  Horiz. % 37,633.34% -2,166.67% -1,800.00% -600.00% -37,366.67% 1,166.67% 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 0.4972 0.2890 0.2953 0.2989 0.4634 0.3412 0.3427 28.19%
  QoQ % 72.04% -2.13% -1.20% -35.50% 35.81% -0.44% -
  Horiz. % 145.08% 84.33% 86.17% 87.22% 135.22% 99.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,234,320
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.06 0.33 0.46 0.95 0.59 0.47 0.48 -75.03%
  QoQ % -81.82% -28.26% -51.58% 61.02% 25.53% -2.08% -
  Horiz. % 12.50% 68.75% 95.83% 197.92% 122.92% 97.92% 100.00%
EPS 5.51 -0.32 -0.26 -0.09 -4.83 -0.13 0.01 6,646.91%
  QoQ % 1,821.88% -23.08% -188.89% 98.14% -3,615.38% -1,400.00% -
  Horiz. % 55,100.01% -3,200.00% -2,600.00% -900.00% -48,300.00% -1,300.00% 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 0.2426 0.1406 0.1440 0.1452 0.2003 0.1234 0.1360 47.14%
  QoQ % 72.55% -2.36% -0.83% -27.51% 62.32% -9.26% -
  Horiz. % 178.38% 103.38% 105.88% 106.76% 147.28% 90.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.0200 0.6500 0.6450 0.7550 0.8200 0.9550 1.0000 -
P/RPS 813.65 96.82 68.67 38.41 59.92 73.11 82.28 361.36%
  QoQ % 740.37% 40.99% 78.78% -35.90% -18.04% -11.14% -
  Horiz. % 988.88% 117.67% 83.46% 46.68% 72.82% 88.86% 100.00%
P/EPS 9.03 -99.77 -119.44 -420.60 -7.33 -272.86 3,333.33 -98.06%
  QoQ % 109.05% 16.47% 71.60% -5,638.06% 97.31% -108.19% -
  Horiz. % 0.27% -2.99% -3.58% -12.62% -0.22% -8.19% 100.00%
EY 11.07 -1.00 -0.84 -0.24 -13.64 -0.37 0.03 5,063.15%
  QoQ % 1,207.00% -19.05% -250.00% 98.24% -3,586.49% -1,333.33% -
  Horiz. % 36,900.00% -3,333.33% -2,800.00% -800.00% -45,466.67% -1,233.33% 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 2.05 2.25 2.18 2.53 1.77 2.80 2.92 -21.03%
  QoQ % -8.89% 3.21% -13.83% 42.94% -36.79% -4.11% -
  Horiz. % 70.21% 77.05% 74.66% 86.64% 60.62% 95.89% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 28/11/17 24/08/17 30/05/17 24/02/17 25/11/16 -
Price 1.1500 0.9900 0.6000 0.6750 0.8000 0.8850 0.9800 -
P/RPS 917.35 147.47 63.88 34.34 58.45 67.76 80.64 406.56%
  QoQ % 522.06% 130.85% 86.02% -41.25% -13.74% -15.97% -
  Horiz. % 1,137.59% 182.87% 79.22% 42.58% 72.48% 84.03% 100.00%
P/EPS 10.19 -151.96 -111.11 -376.03 -7.15 -252.86 3,266.67 -97.87%
  QoQ % 106.71% -36.77% 70.45% -5,159.16% 97.17% -107.74% -
  Horiz. % 0.31% -4.65% -3.40% -11.51% -0.22% -7.74% 100.00%
EY 9.82 -0.66 -0.90 -0.27 -13.98 -0.40 0.03 4,666.42%
  QoQ % 1,587.88% 26.67% -233.33% 98.07% -3,395.00% -1,433.33% -
  Horiz. % 32,733.33% -2,200.00% -3,000.00% -900.00% -46,600.00% -1,333.33% 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 2.31 3.43 2.03 2.26 1.73 2.59 2.86 -13.28%
  QoQ % -32.65% 68.97% -10.18% 30.64% -33.20% -9.44% -
  Horiz. % 80.77% 119.93% 70.98% 79.02% 60.49% 90.56% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2286 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.830.00 
 UCREST 0.190.00 
 PUC 0.100.00 
 WILLOW 0.370.00 
 IRIS 0.1850.00 
 3A 0.9850.00 
 XOXTECH 0.0550.00 
 LAMBO 0.0450.00 
 NETX 0.140.00 
 GHLSYS 1.840.00 
PARTNERS & BROKERS