Highlights

[BAHVEST] QoQ Quarter Result on 2015-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     321.67%    YoY -     192.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 12,003 5,920 4,944 4,139 3,296 6,315 4,983 79.79%
  QoQ % 102.75% 19.74% 19.45% 25.58% -47.81% 26.73% -
  Horiz. % 240.88% 118.80% 99.22% 83.06% 66.14% 126.73% 100.00%
PBT 435 -3,062 -1,951 1,800 -812 251 -1,063 -
  QoQ % 114.21% -56.95% -208.39% 321.67% -423.51% 123.61% -
  Horiz. % -40.92% 288.05% 183.54% -169.33% 76.39% -23.61% 100.00%
Tax 0 683 0 0 0 2,238 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 30.52% 0.00% 0.00% 0.00% 100.00% -
NP 435 -2,379 -1,951 1,800 -812 2,489 -1,063 -
  QoQ % 118.28% -21.94% -208.39% 321.67% -132.62% 334.15% -
  Horiz. % -40.92% 223.80% 183.54% -169.33% 76.39% -234.15% 100.00%
NP to SH 435 -2,379 -1,951 1,800 -812 2,489 -1,063 -
  QoQ % 118.28% -21.94% -208.39% 321.67% -132.62% 334.15% -
  Horiz. % -40.92% 223.80% 183.54% -169.33% 76.39% -234.15% 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% 0.00% 100.00% -
Total Cost 11,568 8,299 6,895 2,339 4,108 3,826 6,046 54.18%
  QoQ % 39.39% 20.36% 194.78% -43.06% 7.37% -36.72% -
  Horiz. % 191.33% 137.26% 114.04% 38.69% 67.95% 63.28% 100.00%
Net Worth 147,073 144,426 14,204,128 144,171 140,476 136,206 126,660 10.48%
  QoQ % 1.83% -98.98% 9,752.25% 2.63% 3.13% 7.54% -
  Horiz. % 116.12% 114.03% 11,214.33% 113.83% 110.91% 107.54% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 147,073 144,426 14,204,128 144,171 140,476 136,206 126,660 10.48%
  QoQ % 1.83% -98.98% 9,752.25% 2.63% 3.13% 7.54% -
  Horiz. % 116.12% 114.03% 11,214.33% 113.83% 110.91% 107.54% 100.00%
NOSH 434,999 432,545 424,130 428,571 427,368 420,000 408,846 4.22%
  QoQ % 0.57% 1.98% -1.04% 0.28% 1.75% 2.73% -
  Horiz. % 106.40% 105.80% 103.74% 104.82% 104.53% 102.73% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.62 % -40.19 % -39.46 % 43.49 % -24.64 % 39.41 % -21.33 % -
  QoQ % 109.01% -1.85% -190.73% 276.50% -162.52% 284.76% -
  Horiz. % -16.97% 188.42% 185.00% -203.89% 115.52% -184.76% 100.00%
ROE 0.30 % -1.65 % -0.01 % 1.25 % -0.58 % 1.83 % -0.84 % -
  QoQ % 118.18% -16,400.00% -100.80% 315.52% -131.69% 317.86% -
  Horiz. % -35.71% 196.43% 1.19% -148.81% 69.05% -217.86% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.76 1.37 1.17 0.97 0.77 1.50 1.22 72.42%
  QoQ % 101.46% 17.09% 20.62% 25.97% -48.67% 22.95% -
  Horiz. % 226.23% 112.30% 95.90% 79.51% 63.11% 122.95% 100.00%
EPS 0.10 -0.55 -0.46 0.42 -0.19 0.60 -0.26 -
  QoQ % 118.18% -19.57% -209.52% 321.05% -131.67% 330.77% -
  Horiz. % -38.46% 211.54% 176.92% -161.54% 73.08% -230.77% 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 0.3381 0.3339 33.4900 0.3364 0.3287 0.3243 0.3098 6.01%
  QoQ % 1.26% -99.00% 9,855.41% 2.34% 1.36% 4.68% -
  Horiz. % 109.13% 107.78% 10,810.20% 108.59% 106.10% 104.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.97 0.48 0.40 0.34 0.27 0.51 0.40 80.60%
  QoQ % 102.08% 20.00% 17.65% 25.93% -47.06% 27.50% -
  Horiz. % 242.50% 120.00% 100.00% 85.00% 67.50% 127.50% 100.00%
EPS 0.04 -0.19 -0.16 0.15 -0.07 0.20 -0.09 -
  QoQ % 121.05% -18.75% -206.67% 314.29% -135.00% 322.22% -
  Horiz. % -44.44% 211.11% 177.78% -166.67% 77.78% -222.22% 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 0.1194 0.1173 11.5356 0.1171 0.1141 0.1106 0.1029 10.43%
  QoQ % 1.79% -98.98% 9,751.07% 2.63% 3.16% 7.48% -
  Horiz. % 116.03% 113.99% 11,210.50% 113.80% 110.88% 107.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.7400 0.8500 1.1500 0.8700 0.8600 0.8900 0.8900 -
P/RPS 26.82 62.11 98.65 90.08 111.51 59.19 73.02 -48.74%
  QoQ % -56.82% -37.04% 9.51% -19.22% 88.39% -18.94% -
  Horiz. % 36.73% 85.06% 135.10% 123.36% 152.71% 81.06% 100.00%
P/EPS 740.00 -154.55 -250.00 207.14 -452.63 150.18 -342.31 -
  QoQ % 578.81% 38.18% -220.69% 145.76% -401.39% 143.87% -
  Horiz. % -216.18% 45.15% 73.03% -60.51% 132.23% -43.87% 100.00%
EY 0.14 -0.65 -0.40 0.48 -0.22 0.67 -0.29 -
  QoQ % 121.54% -62.50% -183.33% 318.18% -132.84% 331.03% -
  Horiz. % -48.28% 224.14% 137.93% -165.52% 75.86% -231.03% 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 2.19 2.55 0.03 2.59 2.62 2.74 2.87 -16.51%
  QoQ % -14.12% 8,400.00% -98.84% -1.15% -4.38% -4.53% -
  Horiz. % 76.31% 88.85% 1.05% 90.24% 91.29% 95.47% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 30/05/16 25/02/16 20/11/15 27/08/15 28/05/15 13/02/15 -
Price 1.1000 0.8050 0.8700 1.1900 0.8700 0.8350 0.9350 -
P/RPS 39.87 58.82 74.63 123.22 112.81 55.53 76.72 -35.39%
  QoQ % -32.22% -21.18% -39.43% 9.23% 103.15% -27.62% -
  Horiz. % 51.97% 76.67% 97.28% 160.61% 147.04% 72.38% 100.00%
P/EPS 1,100.00 -146.36 -189.13 283.33 -457.89 140.90 -359.62 -
  QoQ % 851.57% 22.61% -166.75% 161.88% -424.98% 139.18% -
  Horiz. % -305.88% 40.70% 52.59% -78.79% 127.33% -39.18% 100.00%
EY 0.09 -0.68 -0.53 0.35 -0.22 0.71 -0.28 -
  QoQ % 113.24% -28.30% -251.43% 259.09% -130.99% 353.57% -
  Horiz. % -32.14% 242.86% 189.29% -125.00% 78.57% -253.57% 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 3.25 2.41 0.03 3.54 2.65 2.57 3.02 5.02%
  QoQ % 34.85% 7,933.33% -99.15% 33.58% 3.11% -14.90% -
  Horiz. % 107.62% 79.80% 0.99% 117.22% 87.75% 85.10% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

200  713  615  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.120.00 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

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