Highlights

[BAHVEST] QoQ Quarter Result on 2016-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -66.21%    YoY -     -91.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 11,781 7,300 5,833 5,955 12,003 5,920 4,944 78.50%
  QoQ % 61.38% 25.15% -2.05% -50.39% 102.75% 19.74% -
  Horiz. % 238.29% 147.65% 117.98% 120.45% 242.78% 119.74% 100.00%
PBT -1,076 -51,243 -1,563 147 435 -3,062 -1,951 -32.77%
  QoQ % 97.90% -3,178.50% -1,163.27% -66.21% 114.21% -56.95% -
  Horiz. % 55.15% 2,626.50% 80.11% -7.53% -22.30% 156.95% 100.00%
Tax 0 -8,398 0 0 0 683 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -1,229.58% 0.00% 0.00% 0.00% 100.00% -
NP -1,076 -59,641 -1,563 147 435 -2,379 -1,951 -32.77%
  QoQ % 98.20% -3,715.80% -1,163.27% -66.21% 118.28% -21.94% -
  Horiz. % 55.15% 3,056.95% 80.11% -7.53% -22.30% 121.94% 100.00%
NP to SH -1,076 -59,641 -1,563 147 435 -2,379 -1,951 -32.77%
  QoQ % 98.20% -3,715.80% -1,163.27% -66.21% 118.28% -21.94% -
  Horiz. % 55.15% 3,056.95% 80.11% -7.53% -22.30% 121.94% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,857 66,941 7,396 5,808 11,568 8,299 6,895 51.55%
  QoQ % -80.79% 805.10% 27.34% -49.79% 39.39% 20.36% -
  Horiz. % 186.47% 970.86% 107.27% 84.23% 167.77% 120.36% 100.00%
Net Worth 179,167 247,175 152,370 167,923 147,073 144,426 14,204,128 -94.60%
  QoQ % -27.51% 62.22% -9.26% 14.18% 1.83% -98.98% -
  Horiz. % 1.26% 1.74% 1.07% 1.18% 1.04% 1.02% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 179,167 247,175 152,370 167,923 147,073 144,426 14,204,128 -94.60%
  QoQ % -27.51% 62.22% -9.26% 14.18% 1.83% -98.98% -
  Horiz. % 1.26% 1.74% 1.07% 1.18% 1.04% 1.02% 100.00%
NOSH 599,424 533,396 446,571 490,000 434,999 432,545 424,130 25.96%
  QoQ % 12.38% 19.44% -8.86% 12.64% 0.57% 1.98% -
  Horiz. % 141.33% 125.76% 105.29% 115.53% 102.56% 101.98% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -9.13 % -817.00 % -26.80 % 2.47 % 3.62 % -40.19 % -39.46 % -62.35%
  QoQ % 98.88% -2,948.51% -1,185.02% -31.77% 109.01% -1.85% -
  Horiz. % 23.14% 2,070.45% 67.92% -6.26% -9.17% 101.85% 100.00%
ROE -0.60 % -24.13 % -1.03 % 0.09 % 0.30 % -1.65 % -0.01 % 1,436.45%
  QoQ % 97.51% -2,242.72% -1,244.44% -70.00% 118.18% -16,400.00% -
  Horiz. % 6,000.00% 241,300.00% 10,300.00% -900.00% -3,000.00% 16,500.00% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.97 1.37 1.31 1.22 2.76 1.37 1.17 41.58%
  QoQ % 43.80% 4.58% 7.38% -55.80% 101.46% 17.09% -
  Horiz. % 168.38% 117.09% 111.97% 104.27% 235.90% 117.09% 100.00%
EPS -0.18 -11.21 0.35 0.03 0.10 -0.55 -0.46 -46.53%
  QoQ % 98.39% -3,302.86% 1,066.67% -70.00% 118.18% -19.57% -
  Horiz. % 39.13% 2,436.96% -76.09% -6.52% -21.74% 119.57% 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 0.2989 0.4634 0.3412 0.3427 0.3381 0.3339 33.4900 -95.71%
  QoQ % -35.50% 35.81% -0.44% 1.36% 1.26% -99.00% -
  Horiz. % 0.89% 1.38% 1.02% 1.02% 1.01% 1.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.96 0.59 0.47 0.48 0.97 0.48 0.40 79.35%
  QoQ % 62.71% 25.53% -2.08% -50.52% 102.08% 20.00% -
  Horiz. % 240.00% 147.50% 117.50% 120.00% 242.50% 120.00% 100.00%
EPS -0.09 -4.84 -0.13 0.01 0.04 -0.19 -0.16 -31.88%
  QoQ % 98.14% -3,623.08% -1,400.00% -75.00% 121.05% -18.75% -
  Horiz. % 56.25% 3,025.00% 81.25% -6.25% -25.00% 118.75% 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 0.1455 0.2007 0.1237 0.1364 0.1194 0.1173 11.5356 -94.60%
  QoQ % -27.50% 62.25% -9.31% 14.24% 1.79% -98.98% -
  Horiz. % 1.26% 1.74% 1.07% 1.18% 1.04% 1.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.7550 0.8200 0.9550 1.0000 0.7400 0.8500 1.1500 -
P/RPS 38.41 59.92 73.11 82.28 26.82 62.11 98.65 -46.71%
  QoQ % -35.90% -18.04% -11.14% 206.79% -56.82% -37.04% -
  Horiz. % 38.94% 60.74% 74.11% 83.41% 27.19% 62.96% 100.00%
P/EPS -420.60 -7.33 -272.86 3,333.33 740.00 -154.55 -250.00 41.50%
  QoQ % -5,638.06% 97.31% -108.19% 350.45% 578.81% 38.18% -
  Horiz. % 168.24% 2.93% 109.14% -1,333.33% -296.00% 61.82% 100.00%
EY -0.24 -13.64 -0.37 0.03 0.14 -0.65 -0.40 -28.88%
  QoQ % 98.24% -3,586.49% -1,333.33% -78.57% 121.54% -62.50% -
  Horiz. % 60.00% 3,410.00% 92.50% -7.50% -35.00% 162.50% 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 2.53 1.77 2.80 2.92 2.19 2.55 0.03 1,828.29%
  QoQ % 42.94% -36.79% -4.11% 33.33% -14.12% 8,400.00% -
  Horiz. % 8,433.33% 5,900.00% 9,333.33% 9,733.33% 7,300.00% 8,500.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 30/05/17 24/02/17 25/11/16 25/08/16 30/05/16 25/02/16 -
Price 0.6750 0.8000 0.8850 0.9800 1.1000 0.8050 0.8700 -
P/RPS 34.34 58.45 67.76 80.64 39.87 58.82 74.63 -40.43%
  QoQ % -41.25% -13.74% -15.97% 102.26% -32.22% -21.18% -
  Horiz. % 46.01% 78.32% 90.79% 108.05% 53.42% 78.82% 100.00%
P/EPS -376.03 -7.15 -252.86 3,266.67 1,100.00 -146.36 -189.13 58.18%
  QoQ % -5,159.16% 97.17% -107.74% 196.97% 851.57% 22.61% -
  Horiz. % 198.82% 3.78% 133.70% -1,727.21% -581.61% 77.39% 100.00%
EY -0.27 -13.98 -0.40 0.03 0.09 -0.68 -0.53 -36.24%
  QoQ % 98.07% -3,395.00% -1,433.33% -66.67% 113.24% -28.30% -
  Horiz. % 50.94% 2,637.74% 75.47% -5.66% -16.98% 128.30% 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 2.26 1.73 2.59 2.86 3.25 2.41 0.03 1,688.42%
  QoQ % 30.64% -33.20% -9.44% -12.00% 34.85% 7,933.33% -
  Horiz. % 7,533.33% 5,766.67% 8,633.33% 9,533.33% 10,833.33% 8,033.33% 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
 
 

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