Highlights

[BAHVEST] QoQ Quarter Result on 2018-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 23-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -15,596.30%    YoY -     -28.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 31,044 31,819 23,430 6,581 3,222 755 4,030 291.51%
  QoQ % -2.44% 35.80% 256.02% 104.25% 326.75% -81.27% -
  Horiz. % 770.32% 789.55% 581.39% 163.30% 79.95% 18.73% 100.00%
PBT 8,608 7,448 1,089 -4,184 27 80,240 -3,911 -
  QoQ % 15.57% 583.93% 126.03% -15,596.30% -99.97% 2,151.65% -
  Horiz. % -220.10% -190.44% -27.84% 106.98% -0.69% -2,051.65% 100.00%
Tax -360 1,170 0 0 0 -12,245 0 -
  QoQ % -130.77% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.94% -9.55% -0.00% -0.00% -0.00% 100.00% -
NP 8,248 8,618 1,089 -4,184 27 67,995 -3,911 -
  QoQ % -4.29% 691.37% 126.03% -15,596.30% -99.96% 1,838.56% -
  Horiz. % -210.89% -220.35% -27.84% 106.98% -0.69% -1,738.56% 100.00%
NP to SH 8,248 8,618 1,089 -4,184 27 67,995 -3,911 -
  QoQ % -4.29% 691.37% 126.03% -15,596.30% -99.96% 1,838.56% -
  Horiz. % -210.89% -220.35% -27.84% 106.98% -0.69% -1,738.56% 100.00%
Tax Rate 4.18 % -15.71 % - % - % - % 15.26 % - % -
  QoQ % 126.61% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.39% -102.95% 0.00% 0.00% 0.00% 100.00% -
Total Cost 22,796 23,201 22,341 10,765 3,195 -67,240 7,941 102.38%
  QoQ % -1.75% 3.85% 107.53% 236.93% 104.75% -946.74% -
  Horiz. % 287.07% 292.17% 281.34% 135.56% 40.23% -846.74% 100.00%
Net Worth 308,857 459,947 346,939 300,658 303,223 299,443 173,489 47.04%
  QoQ % -32.85% 32.57% 15.39% -0.85% 1.26% 72.60% -
  Horiz. % 178.03% 265.12% 199.98% 173.30% 174.78% 172.60% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 308,857 459,947 346,939 300,658 303,223 299,443 173,489 47.04%
  QoQ % -32.85% 32.57% 15.39% -0.85% 1.26% 72.60% -
  Horiz. % 178.03% 265.12% 199.98% 173.30% 174.78% 172.60% 100.00%
NOSH 1,223,682 1,221,964 756,518 609,113 607,298 602,260 600,308 60.98%
  QoQ % 0.14% 61.52% 24.20% 0.30% 0.84% 0.33% -
  Horiz. % 203.84% 203.56% 126.02% 101.47% 101.16% 100.33% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 26.57 % 27.08 % 4.65 % -63.58 % 0.84 % 9,005.96 % -97.05 % -
  QoQ % -1.88% 482.37% 107.31% -7,669.05% -99.99% 9,379.71% -
  Horiz. % -27.38% -27.90% -4.79% 65.51% -0.87% -9,279.71% 100.00%
ROE 2.67 % 1.87 % 0.31 % -1.39 % 0.01 % 22.71 % -2.25 % -
  QoQ % 42.78% 503.23% 122.30% -14,000.00% -99.96% 1,109.33% -
  Horiz. % -118.67% -83.11% -13.78% 61.78% -0.44% -1,009.33% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.54 2.60 3.10 1.08 0.53 0.13 0.67 143.72%
  QoQ % -2.31% -16.13% 187.04% 103.77% 307.69% -80.60% -
  Horiz. % 379.10% 388.06% 462.69% 161.19% 79.10% 19.40% 100.00%
EPS 0.67 0.71 0.14 -0.69 0.00 11.29 -0.65 -
  QoQ % -5.63% 407.14% 120.29% 0.00% 0.00% 1,836.92% -
  Horiz. % -103.08% -109.23% -21.54% 106.15% -0.00% -1,736.92% 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 0.2524 0.3764 0.4586 0.4936 0.4993 0.4972 0.2890 -8.65%
  QoQ % -32.94% -17.92% -7.09% -1.14% 0.42% 72.04% -
  Horiz. % 87.34% 130.24% 158.69% 170.80% 172.77% 172.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,234,320
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.52 2.58 1.90 0.53 0.26 0.06 0.33 289.23%
  QoQ % -2.33% 35.79% 258.49% 103.85% 333.33% -81.82% -
  Horiz. % 763.64% 781.82% 575.76% 160.61% 78.79% 18.18% 100.00%
EPS 0.67 0.70 0.09 -0.34 0.00 5.51 -0.32 -
  QoQ % -4.29% 677.78% 126.47% 0.00% 0.00% 1,821.88% -
  Horiz. % -209.38% -218.75% -28.13% 106.25% -0.00% -1,721.88% 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 0.2502 0.3726 0.2811 0.2436 0.2457 0.2426 0.1406 47.00%
  QoQ % -32.85% 32.55% 15.39% -0.85% 1.28% 72.55% -
  Horiz. % 177.95% 265.01% 199.93% 173.26% 174.75% 172.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.6600 0.6900 0.4000 1.1500 1.1600 1.0200 0.6500 -
P/RPS 26.02 26.50 12.92 106.44 218.64 813.65 96.82 -58.46%
  QoQ % -1.81% 105.11% -87.86% -51.32% -73.13% 740.37% -
  Horiz. % 26.87% 27.37% 13.34% 109.94% 225.82% 840.37% 100.00%
P/EPS 97.92 97.84 277.88 -167.42 26,091.32 9.03 -99.77 -
  QoQ % 0.08% -64.79% 265.98% -100.64% 288,840.44% 109.05% -
  Horiz. % -98.15% -98.07% -278.52% 167.81% -26,151.47% -9.05% 100.00%
EY 1.02 1.02 0.36 -0.60 0.00 11.07 -1.00 -
  QoQ % 0.00% 183.33% 160.00% 0.00% 0.00% 1,207.00% -
  Horiz. % -102.00% -102.00% -36.00% 60.00% -0.00% -1,107.00% 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 2.61 1.83 0.87 2.33 2.32 2.05 2.25 10.43%
  QoQ % 42.62% 110.34% -62.66% 0.43% 13.17% -8.89% -
  Horiz. % 116.00% 81.33% 38.67% 103.56% 103.11% 91.11% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 27/02/19 23/11/18 29/08/18 30/05/18 27/02/18 -
Price 0.5800 0.6400 0.5500 0.9900 1.1900 1.1500 0.9900 -
P/RPS 22.86 24.58 17.76 91.63 224.30 917.35 147.47 -71.24%
  QoQ % -7.00% 38.40% -80.62% -59.15% -75.55% 522.06% -
  Horiz. % 15.50% 16.67% 12.04% 62.13% 152.10% 622.06% 100.00%
P/EPS 86.05 90.75 382.08 -144.13 26,766.10 10.19 -151.96 -
  QoQ % -5.18% -76.25% 365.09% -100.54% 262,570.28% 106.71% -
  Horiz. % -56.63% -59.72% -251.43% 94.85% -17,613.91% -6.71% 100.00%
EY 1.16 1.10 0.26 -0.69 0.00 9.82 -0.66 -
  QoQ % 5.45% 323.08% 137.68% 0.00% 0.00% 1,587.88% -
  Horiz. % -175.76% -166.67% -39.39% 104.55% -0.00% -1,487.88% 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 2.30 1.70 1.20 2.01 2.38 2.31 3.43 -23.45%
  QoQ % 35.29% 41.67% -40.30% -15.55% 3.03% -32.65% -
  Horiz. % 67.06% 49.56% 34.99% 58.60% 69.39% 67.35% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS