Highlights

[BAHVEST] QoQ Quarter Result on 2012-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -12.23%    YoY -     5,055.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,949 7,592 7,367 7,037 8,633 10,825 7,803 -26.20%
  QoQ % -34.81% 3.05% 4.69% -18.49% -20.25% 38.73% -
  Horiz. % 63.42% 97.30% 94.41% 90.18% 110.64% 138.73% 100.00%
PBT -1,560 -9,723 2,012 2,217 2,526 2,899 230 -
  QoQ % 83.96% -583.25% -9.25% -12.23% -12.87% 1,160.43% -
  Horiz. % -678.26% -4,227.39% 874.78% 963.91% 1,098.26% 1,260.43% 100.00%
Tax 0 -1,812 0 0 0 -128 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 1,415.62% -0.00% -0.00% -0.00% 100.00% -
NP -1,560 -11,535 2,012 2,217 2,526 2,771 230 -
  QoQ % 86.48% -673.31% -9.25% -12.23% -8.84% 1,104.78% -
  Horiz. % -678.26% -5,015.22% 874.78% 963.91% 1,098.26% 1,204.78% 100.00%
NP to SH -1,560 -11,535 2,012 2,217 2,526 2,771 230 -
  QoQ % 86.48% -673.31% -9.25% -12.23% -8.84% 1,104.78% -
  Horiz. % -678.26% -5,015.22% 874.78% 963.91% 1,098.26% 1,204.78% 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% 0.00% 100.00% -
Total Cost 6,509 19,127 5,355 4,820 6,107 8,054 7,573 -9.61%
  QoQ % -65.97% 257.18% 11.10% -21.07% -24.17% 6.35% -
  Horiz. % 85.95% 252.57% 70.71% 63.65% 80.64% 106.35% 100.00%
Net Worth 10,764,000 83,302 8,115,066 78,897 76,411 72,946 66,634 2,875.29%
  QoQ % 12,821.61% -98.97% 10,185.64% 3.25% 4.75% 9.47% -
  Horiz. % 16,153.85% 125.01% 12,178.51% 118.40% 114.67% 109.47% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 10,764,000 83,302 8,115,066 78,897 76,411 72,946 66,634 2,875.29%
  QoQ % 12,821.61% -98.97% 10,185.64% 3.25% 4.75% 9.47% -
  Horiz. % 16,153.85% 125.01% 12,178.51% 118.40% 114.67% 109.47% 100.00%
NOSH 371,428 352,676 352,982 351,904 350,833 346,374 328,571 8.52%
  QoQ % 5.32% -0.09% 0.31% 0.31% 1.29% 5.42% -
  Horiz. % 113.04% 107.34% 107.43% 107.10% 106.78% 105.42% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -31.52 % -151.94 % 27.31 % 31.50 % 29.26 % 25.60 % 2.95 % -
  QoQ % 79.25% -656.35% -13.30% 7.66% 14.30% 767.80% -
  Horiz. % -1,068.47% -5,150.51% 925.76% 1,067.80% 991.86% 867.80% 100.00%
ROE -0.01 % -13.85 % 0.02 % 2.81 % 3.31 % 3.80 % 0.35 % -
  QoQ % 99.93% -69,350.01% -99.29% -15.11% -12.89% 985.71% -
  Horiz. % -2.86% -3,957.14% 5.71% 802.86% 945.71% 1,085.71% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.33 2.15 2.09 2.00 2.46 3.13 2.37 -31.99%
  QoQ % -38.14% 2.87% 4.50% -18.70% -21.41% 32.07% -
  Horiz. % 56.12% 90.72% 88.19% 84.39% 103.80% 132.07% 100.00%
EPS -0.42 -3.27 0.57 0.63 0.72 0.80 0.07 -
  QoQ % 87.16% -673.68% -9.52% -12.50% -10.00% 1,042.86% -
  Horiz. % -600.00% -4,671.43% 814.29% 900.00% 1,028.57% 1,142.86% 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 28.9800 0.2362 22.9900 0.2242 0.2178 0.2106 0.2028 2,641.57%
  QoQ % 12,169.26% -98.97% 10,154.24% 2.94% 3.42% 3.85% -
  Horiz. % 14,289.94% 116.47% 11,336.29% 110.55% 107.40% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.40 0.62 0.60 0.57 0.70 0.88 0.63 -26.15%
  QoQ % -35.48% 3.33% 5.26% -18.57% -20.45% 39.68% -
  Horiz. % 63.49% 98.41% 95.24% 90.48% 111.11% 139.68% 100.00%
EPS -0.13 -0.94 0.16 0.18 0.21 0.23 0.02 -
  QoQ % 86.17% -687.50% -11.11% -14.29% -8.70% 1,050.00% -
  Horiz. % -650.00% -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 8.7418 0.0677 6.5905 0.0641 0.0621 0.0592 0.0541 2,875.88%
  QoQ % 12,812.55% -98.97% 10,181.59% 3.22% 4.90% 9.43% -
  Horiz. % 16,158.60% 125.14% 12,182.07% 118.48% 114.79% 109.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.2800 0.8500 0.7200 0.6000 0.2500 0.3100 0.3300 -
P/RPS 96.07 39.49 34.50 30.00 10.16 9.92 13.90 263.27%
  QoQ % 143.28% 14.46% 15.00% 195.28% 2.42% -28.63% -
  Horiz. % 691.15% 284.10% 248.20% 215.83% 73.09% 71.37% 100.00%
P/EPS -304.76 -25.99 126.32 95.24 34.72 38.75 471.43 -
  QoQ % -1,072.60% -120.57% 32.63% 174.31% -10.40% -91.78% -
  Horiz. % -64.65% -5.51% 26.80% 20.20% 7.36% 8.22% 100.00%
EY -0.33 -3.85 0.79 1.05 2.88 2.58 0.21 -
  QoQ % 91.43% -587.34% -24.76% -63.54% 11.63% 1,128.57% -
  Horiz. % -157.14% -1,833.33% 376.19% 500.00% 1,371.43% 1,228.57% 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 0.04 3.60 0.03 2.68 1.15 1.47 1.63 -91.57%
  QoQ % -98.89% 11,900.00% -98.88% 133.04% -21.77% -9.82% -
  Horiz. % 2.45% 220.86% 1.84% 164.42% 70.55% 90.18% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 04/06/13 26/02/13 28/11/12 29/08/12 28/05/12 28/02/12 -
Price 1.3500 1.0700 0.8000 0.7500 0.6500 0.3100 0.3400 -
P/RPS 101.32 49.71 38.33 37.51 26.42 9.92 14.32 268.99%
  QoQ % 103.82% 29.69% 2.19% 41.98% 166.33% -30.73% -
  Horiz. % 707.54% 347.14% 267.67% 261.94% 184.50% 69.27% 100.00%
P/EPS -321.43 -32.71 140.35 119.05 90.28 38.75 485.71 -
  QoQ % -882.67% -123.31% 17.89% 31.87% 132.98% -92.02% -
  Horiz. % -66.18% -6.73% 28.90% 24.51% 18.59% 7.98% 100.00%
EY -0.31 -3.06 0.71 0.84 1.11 2.58 0.21 -
  QoQ % 89.87% -530.99% -15.48% -24.32% -56.98% 1,128.57% -
  Horiz. % -147.62% -1,457.14% 338.10% 400.00% 528.57% 1,228.57% 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 0.05 4.53 0.03 3.35 2.98 1.47 1.68 -90.42%
  QoQ % -98.90% 15,000.00% -99.10% 12.42% 102.72% -12.50% -
  Horiz. % 2.98% 269.64% 1.79% 199.40% 177.38% 87.50% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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