Highlights

[BAHVEST] QoQ Quarter Result on 2013-12-31 [#3]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 20-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -101.45%    YoY -     -169.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,711 2,203 7,046 3,671 7,357 4,949 7,592 -37.92%
  QoQ % 68.45% -68.73% 91.94% -50.10% 48.66% -34.81% -
  Horiz. % 48.88% 29.02% 92.81% 48.35% 96.90% 65.19% 100.00%
PBT -1,936 -1,818 371 -1,392 -691 -1,560 -9,723 -65.87%
  QoQ % -6.49% -590.03% 126.65% -101.45% 55.71% 83.96% -
  Horiz. % 19.91% 18.70% -3.82% 14.32% 7.11% 16.04% 100.00%
Tax 0 0 -1,011 0 0 0 -1,812 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 55.79% -0.00% -0.00% -0.00% 100.00%
NP -1,936 -1,818 -640 -1,392 -691 -1,560 -11,535 -69.54%
  QoQ % -6.49% -184.06% 54.02% -101.45% 55.71% 86.48% -
  Horiz. % 16.78% 15.76% 5.55% 12.07% 5.99% 13.52% 100.00%
NP to SH -1,936 -1,818 -640 -1,392 -691 -1,560 -11,535 -69.54%
  QoQ % -6.49% -184.06% 54.02% -101.45% 55.71% 86.48% -
  Horiz. % 16.78% 15.76% 5.55% 12.07% 5.99% 13.52% 100.00%
Tax Rate - % - % 272.51 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 5,647 4,021 7,686 5,063 8,048 6,509 19,127 -55.63%
  QoQ % 40.44% -47.68% 51.81% -37.09% 23.64% -65.97% -
  Horiz. % 29.52% 21.02% 40.18% 26.47% 42.08% 34.03% 100.00%
Net Worth 126,210 124,108 123,080 12,026,880 120,803 10,764,000 83,302 31.88%
  QoQ % 1.69% 0.84% -98.98% 9,855.77% -98.88% 12,821.61% -
  Horiz. % 151.51% 148.99% 147.75% 14,437.63% 145.02% 12,921.61% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 126,210 124,108 123,080 12,026,880 120,803 10,764,000 83,302 31.88%
  QoQ % 1.69% 0.84% -98.98% 9,855.77% -98.88% 12,821.61% -
  Horiz. % 151.51% 148.99% 147.75% 14,437.63% 145.02% 12,921.61% 100.00%
NOSH 411,914 404,000 400,000 397,714 406,470 371,428 352,676 10.90%
  QoQ % 1.96% 1.00% 0.57% -2.15% 9.43% 5.32% -
  Horiz. % 116.80% 114.55% 113.42% 112.77% 115.25% 105.32% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -52.17 % -82.52 % -9.08 % -37.92 % -9.39 % -31.52 % -151.94 % -50.93%
  QoQ % 36.78% -808.81% 76.05% -303.83% 70.21% 79.25% -
  Horiz. % 34.34% 54.31% 5.98% 24.96% 6.18% 20.75% 100.00%
ROE -1.53 % -1.46 % -0.52 % -0.01 % -0.57 % -0.01 % -13.85 % -76.95%
  QoQ % -4.79% -180.77% -5,100.00% 98.25% -5,600.00% 99.93% -
  Horiz. % 11.05% 10.54% 3.75% 0.07% 4.12% 0.07% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.90 0.55 1.76 0.92 1.81 1.33 2.15 -44.01%
  QoQ % 63.64% -68.75% 91.30% -49.17% 36.09% -38.14% -
  Horiz. % 41.86% 25.58% 81.86% 42.79% 84.19% 61.86% 100.00%
EPS -0.47 -0.45 -0.16 -0.35 -0.17 -0.42 -3.27 -72.53%
  QoQ % -4.44% -181.25% 54.29% -105.88% 59.52% 87.16% -
  Horiz. % 14.37% 13.76% 4.89% 10.70% 5.20% 12.84% 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 0.3064 0.3072 0.3077 30.2400 0.2972 28.9800 0.2362 18.92%
  QoQ % -0.26% -0.16% -98.98% 10,074.97% -98.97% 12,169.26% -
  Horiz. % 129.72% 130.06% 130.27% 12,802.71% 125.83% 12,269.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.30 0.18 0.57 0.30 0.60 0.40 0.62 -38.34%
  QoQ % 66.67% -68.42% 90.00% -50.00% 50.00% -35.48% -
  Horiz. % 48.39% 29.03% 91.94% 48.39% 96.77% 64.52% 100.00%
EPS -0.16 -0.15 -0.05 -0.11 -0.06 -0.13 -0.94 -69.25%
  QoQ % -6.67% -200.00% 54.55% -83.33% 53.85% 86.17% -
  Horiz. % 17.02% 15.96% 5.32% 11.70% 6.38% 13.83% 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 0.1025 0.1008 0.1000 9.7674 0.0981 8.7418 0.0677 31.82%
  QoQ % 1.69% 0.80% -98.98% 9,856.58% -98.88% 12,812.55% -
  Horiz. % 151.40% 148.89% 147.71% 14,427.47% 144.90% 12,912.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.0200 0.9350 1.1000 1.2700 1.4600 1.2800 0.8500 -
P/RPS 113.22 171.47 62.45 137.59 80.66 96.07 39.49 101.69%
  QoQ % -33.97% 174.57% -54.61% 70.58% -16.04% 143.28% -
  Horiz. % 286.71% 434.21% 158.14% 348.42% 204.25% 243.28% 100.00%
P/EPS -217.02 -207.78 -687.50 -362.86 -858.82 -304.76 -25.99 311.06%
  QoQ % -4.45% 69.78% -89.47% 57.75% -181.80% -1,072.60% -
  Horiz. % 835.01% 799.46% 2,645.25% 1,396.15% 3,304.42% 1,172.60% 100.00%
EY -0.46 -0.48 -0.15 -0.28 -0.12 -0.33 -3.85 -75.71%
  QoQ % 4.17% -220.00% 46.43% -133.33% 63.64% 91.43% -
  Horiz. % 11.95% 12.47% 3.90% 7.27% 3.12% 8.57% 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 3.33 3.04 3.57 0.04 4.91 0.04 3.60 -5.06%
  QoQ % 9.54% -14.85% 8,825.00% -99.19% 12,175.00% -98.89% -
  Horiz. % 92.50% 84.44% 99.17% 1.11% 136.39% 1.11% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 20/02/14 28/11/13 28/08/13 04/06/13 -
Price 0.9550 0.8800 1.0400 1.2100 1.2100 1.3500 1.0700 -
P/RPS 106.00 161.38 59.04 131.09 66.85 101.32 49.71 65.59%
  QoQ % -34.32% 173.34% -54.96% 96.10% -34.02% 103.82% -
  Horiz. % 213.24% 324.64% 118.77% 263.71% 134.48% 203.82% 100.00%
P/EPS -203.19 -195.56 -650.00 -345.71 -711.76 -321.43 -32.71 237.55%
  QoQ % -3.90% 69.91% -88.02% 51.43% -121.44% -882.67% -
  Horiz. % 621.19% 597.86% 1,987.16% 1,056.89% 2,175.97% 982.67% 100.00%
EY -0.49 -0.51 -0.15 -0.29 -0.14 -0.31 -3.06 -70.48%
  QoQ % 3.92% -240.00% 48.28% -107.14% 54.84% 89.87% -
  Horiz. % 16.01% 16.67% 4.90% 9.48% 4.58% 10.13% 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 3.12 2.86 3.38 0.04 4.07 0.05 4.53 -21.99%
  QoQ % 9.09% -15.38% 8,350.00% -99.02% 8,040.00% -98.90% -
  Horiz. % 68.87% 63.13% 74.61% 0.88% 89.85% 1.10% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

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