Highlights

[BAHVEST] QoQ Quarter Result on 2018-06-30 [#1]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -99.96%    YoY -     102.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 31,819 23,430 6,581 3,222 755 4,030 5,653 216.76%
  QoQ % 35.80% 256.02% 104.25% 326.75% -81.27% -28.71% -
  Horiz. % 562.87% 414.47% 116.42% 57.00% 13.36% 71.29% 100.00%
PBT 7,448 1,089 -4,184 27 80,240 -3,911 -3,250 -
  QoQ % 583.93% 126.03% -15,596.30% -99.97% 2,151.65% -20.34% -
  Horiz. % -229.17% -33.51% 128.74% -0.83% -2,468.92% 120.34% 100.00%
Tax 1,170 0 0 0 -12,245 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -9.55% -0.00% -0.00% -0.00% 100.00% - -
NP 8,618 1,089 -4,184 27 67,995 -3,911 -3,250 -
  QoQ % 691.37% 126.03% -15,596.30% -99.96% 1,838.56% -20.34% -
  Horiz. % -265.17% -33.51% 128.74% -0.83% -2,092.15% 120.34% 100.00%
NP to SH 8,618 1,089 -4,184 27 67,995 -3,911 -3,250 -
  QoQ % 691.37% 126.03% -15,596.30% -99.96% 1,838.56% -20.34% -
  Horiz. % -265.17% -33.51% 128.74% -0.83% -2,092.15% 120.34% 100.00%
Tax Rate -15.71 % - % - % - % 15.26 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -102.95% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 23,201 22,341 10,765 3,195 -67,240 7,941 8,903 89.48%
  QoQ % 3.85% 107.53% 236.93% 104.75% -946.74% -10.81% -
  Horiz. % 260.60% 250.94% 120.91% 35.89% -755.25% 89.19% 100.00%
Net Worth 459,947 346,939 300,658 303,223 299,443 173,489 177,726 88.61%
  QoQ % 32.57% 15.39% -0.85% 1.26% 72.60% -2.38% -
  Horiz. % 258.79% 195.21% 169.17% 170.61% 168.49% 97.62% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 459,947 346,939 300,658 303,223 299,443 173,489 177,726 88.61%
  QoQ % 32.57% 15.39% -0.85% 1.26% 72.60% -2.38% -
  Horiz. % 258.79% 195.21% 169.17% 170.61% 168.49% 97.62% 100.00%
NOSH 1,221,964 756,518 609,113 607,298 602,260 600,308 601,851 60.41%
  QoQ % 61.52% 24.20% 0.30% 0.84% 0.33% -0.26% -
  Horiz. % 203.03% 125.70% 101.21% 100.90% 100.07% 99.74% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 27.08 % 4.65 % -63.58 % 0.84 % 9,005.96 % -97.05 % -57.49 % -
  QoQ % 482.37% 107.31% -7,669.05% -99.99% 9,379.71% -68.81% -
  Horiz. % -47.10% -8.09% 110.59% -1.46% -15,665.26% 168.81% 100.00%
ROE 1.87 % 0.31 % -1.39 % 0.01 % 22.71 % -2.25 % -1.83 % -
  QoQ % 503.23% 122.30% -14,000.00% -99.96% 1,109.33% -22.95% -
  Horiz. % -102.19% -16.94% 75.96% -0.55% -1,240.98% 122.95% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.60 3.10 1.08 0.53 0.13 0.67 0.94 97.17%
  QoQ % -16.13% 187.04% 103.77% 307.69% -80.60% -28.72% -
  Horiz. % 276.60% 329.79% 114.89% 56.38% 13.83% 71.28% 100.00%
EPS 0.71 0.14 -0.69 0.00 11.29 -0.65 -0.54 -
  QoQ % 407.14% 120.29% 0.00% 0.00% 1,836.92% -20.37% -
  Horiz. % -131.48% -25.93% 127.78% -0.00% -2,090.74% 120.37% 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 0.3764 0.4586 0.4936 0.4993 0.4972 0.2890 0.2953 17.58%
  QoQ % -17.92% -7.09% -1.14% 0.42% 72.04% -2.13% -
  Horiz. % 127.46% 155.30% 167.15% 169.08% 168.37% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.58 1.90 0.53 0.26 0.06 0.33 0.46 216.01%
  QoQ % 35.79% 258.49% 103.85% 333.33% -81.82% -28.26% -
  Horiz. % 560.87% 413.04% 115.22% 56.52% 13.04% 71.74% 100.00%
EPS 0.70 0.09 -0.34 0.00 5.52 -0.32 -0.26 -
  QoQ % 677.78% 126.47% 0.00% 0.00% 1,825.00% -23.08% -
  Horiz. % -269.23% -34.62% 130.77% -0.00% -2,123.08% 123.08% 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 0.3735 0.2818 0.2442 0.2463 0.2432 0.1409 0.1443 88.63%
  QoQ % 32.54% 15.40% -0.85% 1.27% 72.60% -2.36% -
  Horiz. % 258.84% 195.29% 169.23% 170.69% 168.54% 97.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.6900 0.4000 1.1500 1.1600 1.0200 0.6500 0.6450 -
P/RPS 26.50 12.92 106.44 218.64 813.65 96.82 68.67 -47.03%
  QoQ % 105.11% -87.86% -51.32% -73.13% 740.37% 40.99% -
  Horiz. % 38.59% 18.81% 155.00% 318.39% 1,184.87% 140.99% 100.00%
P/EPS 97.84 277.88 -167.42 26,091.32 9.03 -99.77 -119.44 -
  QoQ % -64.79% 265.98% -100.64% 288,840.44% 109.05% 16.47% -
  Horiz. % -81.92% -232.65% 140.17% -21,844.71% -7.56% 83.53% 100.00%
EY 1.02 0.36 -0.60 0.00 11.07 -1.00 -0.84 -
  QoQ % 183.33% 160.00% 0.00% 0.00% 1,207.00% -19.05% -
  Horiz. % -121.43% -42.86% 71.43% -0.00% -1,317.86% 119.05% 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 1.83 0.87 2.33 2.32 2.05 2.25 2.18 -11.02%
  QoQ % 110.34% -62.66% 0.43% 13.17% -8.89% 3.21% -
  Horiz. % 83.94% 39.91% 106.88% 106.42% 94.04% 103.21% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 23/11/18 29/08/18 30/05/18 27/02/18 28/11/17 -
Price 0.6400 0.5500 0.9900 1.1900 1.1500 0.9900 0.6000 -
P/RPS 24.58 17.76 91.63 224.30 917.35 147.47 63.88 -47.13%
  QoQ % 38.40% -80.62% -59.15% -75.55% 522.06% 130.85% -
  Horiz. % 38.48% 27.80% 143.44% 351.13% 1,436.05% 230.85% 100.00%
P/EPS 90.75 382.08 -144.13 26,766.10 10.19 -151.96 -111.11 -
  QoQ % -76.25% 365.09% -100.54% 262,570.28% 106.71% -36.77% -
  Horiz. % -81.68% -343.88% 129.72% -24,089.73% -9.17% 136.77% 100.00%
EY 1.10 0.26 -0.69 0.00 9.82 -0.66 -0.90 -
  QoQ % 323.08% 137.68% 0.00% 0.00% 1,587.88% 26.67% -
  Horiz. % -122.22% -28.89% 76.67% -0.00% -1,091.11% 73.33% 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 1.70 1.20 2.01 2.38 2.31 3.43 2.03 -11.16%
  QoQ % 41.67% -40.30% -15.55% 3.03% -32.65% 68.97% -
  Horiz. % 83.74% 59.11% 99.01% 117.24% 113.79% 168.97% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

517  498  610  837 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.0350.00 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.295+0.025 
 VSOLAR 0.0450.00 
 KGROUP 0.0550.00 
 KNM 0.21+0.015 
 HIBISCS 0.625+0.035 

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