Highlights

[BAHVEST] QoQ Quarter Result on 2020-06-30 [#1]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     101.08%    YoY -     -77.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 21,223 19,565 25,160 19,362 31,044 31,819 23,430 -6.39%
  QoQ % 8.47% -22.24% 29.95% -37.63% -2.44% 35.80% -
  Horiz. % 90.58% 83.50% 107.38% 82.64% 132.50% 135.80% 100.00%
PBT 2,749 -193,992 -2,607 1,731 8,608 7,448 1,089 85.50%
  QoQ % 101.42% -7,341.20% -250.61% -79.89% 15.57% 583.93% -
  Horiz. % 252.43% -17,813.77% -239.39% 158.95% 790.45% 683.93% 100.00%
Tax -869 19,475 -3,469 -540 -360 1,170 0 -
  QoQ % -104.46% 661.40% -542.41% -50.00% -130.77% 0.00% -
  Horiz. % -74.27% 1,664.53% -296.50% -46.15% -30.77% 100.00% -
NP 1,880 -174,517 -6,076 1,191 8,248 8,618 1,089 43.96%
  QoQ % 101.08% -2,772.24% -610.16% -85.56% -4.29% 691.37% -
  Horiz. % 172.64% -16,025.44% -557.94% 109.37% 757.39% 791.37% 100.00%
NP to SH 1,880 -174,517 -6,076 1,191 8,248 8,618 1,089 43.96%
  QoQ % 101.08% -2,772.24% -610.16% -85.56% -4.29% 691.37% -
  Horiz. % 172.64% -16,025.44% -557.94% 109.37% 757.39% 791.37% 100.00%
Tax Rate 31.61 % - % - % 31.20 % 4.18 % -15.71 % - % -
  QoQ % 0.00% 0.00% 0.00% 646.41% 126.61% 0.00% -
  Horiz. % -201.21% 0.00% 0.00% -198.60% -26.61% 100.00% -
Total Cost 19,343 194,082 31,236 18,171 22,796 23,201 22,341 -9.17%
  QoQ % -90.03% 521.34% 71.90% -20.29% -1.75% 3.85% -
  Horiz. % 86.58% 868.73% 139.81% 81.33% 102.04% 103.85% 100.00%
Net Worth 122,205 129,734 304,276 310,369 308,857 459,947 346,939 -50.16%
  QoQ % -5.80% -57.36% -1.96% 0.49% -32.85% 32.57% -
  Horiz. % 35.22% 37.39% 87.70% 89.46% 89.02% 132.57% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 122,205 129,734 304,276 310,369 308,857 459,947 346,939 -50.16%
  QoQ % -5.80% -57.36% -1.96% 0.49% -32.85% 32.57% -
  Horiz. % 35.22% 37.39% 87.70% 89.46% 89.02% 132.57% 100.00%
NOSH 1,225,732 1,225,062 1,224,945 1,224,819 1,223,682 1,221,964 756,518 37.99%
  QoQ % 0.05% 0.01% 0.01% 0.09% 0.14% 61.52% -
  Horiz. % 162.02% 161.93% 161.92% 161.90% 161.75% 161.52% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.86 % -891.99 % -24.15 % 6.15 % 26.57 % 27.08 % 4.65 % 53.75%
  QoQ % 100.99% -3,593.54% -492.68% -76.85% -1.88% 482.37% -
  Horiz. % 190.54% -19,182.58% -519.35% 132.26% 571.40% 582.37% 100.00%
ROE 1.54 % -134.52 % -2.00 % 0.38 % 2.67 % 1.87 % 0.31 % 191.43%
  QoQ % 101.14% -6,626.00% -626.32% -85.77% 42.78% 503.23% -
  Horiz. % 496.77% -43,393.55% -645.16% 122.58% 861.29% 603.23% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.73 1.60 2.05 1.58 2.54 2.60 3.10 -32.24%
  QoQ % 8.12% -21.95% 29.75% -37.80% -2.31% -16.13% -
  Horiz. % 55.81% 51.61% 66.13% 50.97% 81.94% 83.87% 100.00%
EPS 0.15 -14.25 -0.50 0.10 0.67 0.71 0.14 4.71%
  QoQ % 101.05% -2,750.00% -600.00% -85.07% -5.63% 407.14% -
  Horiz. % 107.14% -10,178.57% -357.14% 71.43% 478.57% 507.14% 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 0.0997 0.1059 0.2484 0.2534 0.2524 0.3764 0.4586 -63.88%
  QoQ % -5.85% -57.37% -1.97% 0.40% -32.94% -17.92% -
  Horiz. % 21.74% 23.09% 54.16% 55.26% 55.04% 82.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.72 1.59 2.04 1.57 2.52 2.58 1.90 -6.43%
  QoQ % 8.18% -22.06% 29.94% -37.70% -2.33% 35.79% -
  Horiz. % 90.53% 83.68% 107.37% 82.63% 132.63% 135.79% 100.00%
EPS 0.15 -14.17 -0.49 0.10 0.67 0.70 0.09 40.62%
  QoQ % 101.06% -2,791.84% -590.00% -85.07% -4.29% 677.78% -
  Horiz. % 166.67% -15,744.44% -544.44% 111.11% 744.44% 777.78% 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 0.0992 0.1054 0.2471 0.2521 0.2508 0.3735 0.2818 -50.18%
  QoQ % -5.88% -57.35% -1.98% 0.52% -32.85% 32.54% -
  Horiz. % 35.20% 37.40% 87.69% 89.46% 89.00% 132.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3850 0.2850 0.5000 0.5100 0.6600 0.6900 0.4000 -
P/RPS 22.24 17.85 24.34 32.26 26.02 26.50 12.92 43.68%
  QoQ % 24.59% -26.66% -24.55% 23.98% -1.81% 105.11% -
  Horiz. % 172.14% 138.16% 188.39% 249.69% 201.39% 205.11% 100.00%
P/EPS 251.01 -2.00 -100.80 524.48 97.92 97.84 277.88 -6.56%
  QoQ % 12,650.50% 98.02% -119.22% 435.62% 0.08% -64.79% -
  Horiz. % 90.33% -0.72% -36.27% 188.74% 35.24% 35.21% 100.00%
EY 0.40 -49.98 -0.99 0.19 1.02 1.02 0.36 7.28%
  QoQ % 100.80% -4,948.48% -621.05% -81.37% 0.00% 183.33% -
  Horiz. % 111.11% -13,883.33% -275.00% 52.78% 283.33% 283.33% 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 3.86 2.69 2.01 2.01 2.61 1.83 0.87 170.25%
  QoQ % 43.49% 33.83% 0.00% -22.99% 42.62% 110.34% -
  Horiz. % 443.68% 309.20% 231.03% 231.03% 300.00% 210.34% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 28/02/20 28/11/19 30/08/19 30/05/19 27/02/19 -
Price 0.5250 0.3850 0.4550 0.4950 0.5800 0.6400 0.5500 -
P/RPS 30.32 24.11 22.15 31.31 22.86 24.58 17.76 42.89%
  QoQ % 25.76% 8.85% -29.26% 36.96% -7.00% 38.40% -
  Horiz. % 170.72% 135.75% 124.72% 176.30% 128.72% 138.40% 100.00%
P/EPS 342.29 -2.70 -91.73 509.06 86.05 90.75 382.08 -7.08%
  QoQ % 12,777.41% 97.06% -118.02% 491.59% -5.18% -76.25% -
  Horiz. % 89.59% -0.71% -24.01% 133.23% 22.52% 23.75% 100.00%
EY 0.29 -37.00 -1.09 0.20 1.16 1.10 0.26 7.56%
  QoQ % 100.78% -3,294.50% -645.00% -82.76% 5.45% 323.08% -
  Horiz. % 111.54% -14,230.77% -419.23% 76.92% 446.15% 423.08% 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 5.27 3.64 1.83 1.95 2.30 1.70 1.20 168.42%
  QoQ % 44.78% 98.91% -6.15% -15.22% 35.29% 41.67% -
  Horiz. % 439.17% 303.33% 152.50% 162.50% 191.67% 141.67% 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
 
 

268  352  541  1285 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.21-0.015 
 IMPIANA 0.105+0.025 
 AT 0.095+0.005 
 VC 0.055-0.005 
 DGSB 0.21+0.015 
 MLAB 0.03-0.005 
 MAHSING 1.14-0.04 
 DNEX 0.21-0.025 
 LUSTER-WA 0.115-0.01 
 ISTONE 0.24+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