Highlights

[BAHVEST] QoQ Quarter Result on 2015-03-31 [#4]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     334.15%    YoY -     488.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,944 4,139 3,296 6,315 4,983 3,711 2,203 71.16%
  QoQ % 19.45% 25.58% -47.81% 26.73% 34.28% 68.45% -
  Horiz. % 224.42% 187.88% 149.61% 286.65% 226.19% 168.45% 100.00%
PBT -1,951 1,800 -812 251 -1,063 -1,936 -1,818 4.81%
  QoQ % -208.39% 321.67% -423.51% 123.61% 45.09% -6.49% -
  Horiz. % 107.32% -99.01% 44.66% -13.81% 58.47% 106.49% 100.00%
Tax 0 0 0 2,238 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP -1,951 1,800 -812 2,489 -1,063 -1,936 -1,818 4.81%
  QoQ % -208.39% 321.67% -132.62% 334.15% 45.09% -6.49% -
  Horiz. % 107.32% -99.01% 44.66% -136.91% 58.47% 106.49% 100.00%
NP to SH -1,951 1,800 -812 2,489 -1,063 -1,936 -1,818 4.81%
  QoQ % -208.39% 321.67% -132.62% 334.15% 45.09% -6.49% -
  Horiz. % 107.32% -99.01% 44.66% -136.91% 58.47% 106.49% 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% 100.00% - - -
Total Cost 6,895 2,339 4,108 3,826 6,046 5,647 4,021 43.12%
  QoQ % 194.78% -43.06% 7.37% -36.72% 7.07% 40.44% -
  Horiz. % 171.47% 58.17% 102.16% 95.15% 150.36% 140.44% 100.00%
Net Worth 14,204,128 144,171 140,476 136,206 126,660 126,210 124,108 2,237.00%
  QoQ % 9,752.25% 2.63% 3.13% 7.54% 0.36% 1.69% -
  Horiz. % 11,444.90% 116.17% 113.19% 109.75% 102.06% 101.69% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 14,204,128 144,171 140,476 136,206 126,660 126,210 124,108 2,237.00%
  QoQ % 9,752.25% 2.63% 3.13% 7.54% 0.36% 1.69% -
  Horiz. % 11,444.90% 116.17% 113.19% 109.75% 102.06% 101.69% 100.00%
NOSH 424,130 428,571 427,368 420,000 408,846 411,914 404,000 3.29%
  QoQ % -1.04% 0.28% 1.75% 2.73% -0.74% 1.96% -
  Horiz. % 104.98% 106.08% 105.78% 103.96% 101.20% 101.96% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -39.46 % 43.49 % -24.64 % 39.41 % -21.33 % -52.17 % -82.52 % -38.77%
  QoQ % -190.73% 276.50% -162.52% 284.76% 59.11% 36.78% -
  Horiz. % 47.82% -52.70% 29.86% -47.76% 25.85% 63.22% 100.00%
ROE -0.01 % 1.25 % -0.58 % 1.83 % -0.84 % -1.53 % -1.46 % -96.36%
  QoQ % -100.80% 315.52% -131.69% 317.86% 45.10% -4.79% -
  Horiz. % 0.68% -85.62% 39.73% -125.34% 57.53% 104.79% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.17 0.97 0.77 1.50 1.22 0.90 0.55 65.18%
  QoQ % 20.62% 25.97% -48.67% 22.95% 35.56% 63.64% -
  Horiz. % 212.73% 176.36% 140.00% 272.73% 221.82% 163.64% 100.00%
EPS -0.46 0.42 -0.19 0.60 -0.26 -0.47 -0.45 1.47%
  QoQ % -209.52% 321.05% -131.67% 330.77% 44.68% -4.44% -
  Horiz. % 102.22% -93.33% 42.22% -133.33% 57.78% 104.44% 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 33.4900 0.3364 0.3287 0.3243 0.3098 0.3064 0.3072 2,162.65%
  QoQ % 9,855.41% 2.34% 1.36% 4.68% 1.11% -0.26% -
  Horiz. % 10,901.69% 109.51% 107.00% 105.57% 100.85% 99.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,232,140
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.40 0.34 0.27 0.51 0.40 0.30 0.18 70.04%
  QoQ % 17.65% 25.93% -47.06% 27.50% 33.33% 66.67% -
  Horiz. % 222.22% 188.89% 150.00% 283.33% 222.22% 166.67% 100.00%
EPS -0.16 0.15 -0.07 0.20 -0.09 -0.16 -0.15 4.38%
  QoQ % -206.67% 314.29% -135.00% 322.22% 43.75% -6.67% -
  Horiz. % 106.67% -100.00% 46.67% -133.33% 60.00% 106.67% 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 11.5280 0.1170 0.1140 0.1105 0.1028 0.1024 0.1007 2,237.40%
  QoQ % 9,752.99% 2.63% 3.17% 7.49% 0.39% 1.69% -
  Horiz. % 11,447.87% 116.19% 113.21% 109.73% 102.09% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.1500 0.8700 0.8600 0.8900 0.8900 1.0200 0.9350 -
P/RPS 98.65 90.08 111.51 59.19 73.02 113.22 171.47 -30.76%
  QoQ % 9.51% -19.22% 88.39% -18.94% -35.51% -33.97% -
  Horiz. % 57.53% 52.53% 65.03% 34.52% 42.58% 66.03% 100.00%
P/EPS -250.00 207.14 -452.63 150.18 -342.31 -217.02 -207.78 13.09%
  QoQ % -220.69% 145.76% -401.39% 143.87% -57.73% -4.45% -
  Horiz. % 120.32% -99.69% 217.84% -72.28% 164.75% 104.45% 100.00%
EY -0.40 0.48 -0.22 0.67 -0.29 -0.46 -0.48 -11.42%
  QoQ % -183.33% 318.18% -132.84% 331.03% 36.96% 4.17% -
  Horiz. % 83.33% -100.00% 45.83% -139.58% 60.42% 95.83% 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 0.03 2.59 2.62 2.74 2.87 3.33 3.04 -95.36%
  QoQ % -98.84% -1.15% -4.38% -4.53% -13.81% 9.54% -
  Horiz. % 0.99% 85.20% 86.18% 90.13% 94.41% 109.54% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 20/11/15 27/08/15 28/05/15 13/02/15 25/11/14 28/08/14 -
Price 0.8700 1.1900 0.8700 0.8350 0.9350 0.9550 0.8800 -
P/RPS 74.63 123.22 112.81 55.53 76.72 106.00 161.38 -40.11%
  QoQ % -39.43% 9.23% 103.15% -27.62% -27.62% -34.32% -
  Horiz. % 46.24% 76.35% 69.90% 34.41% 47.54% 65.68% 100.00%
P/EPS -189.13 283.33 -457.89 140.90 -359.62 -203.19 -195.56 -2.20%
  QoQ % -166.75% 161.88% -424.98% 139.18% -76.99% -3.90% -
  Horiz. % 96.71% -144.88% 234.14% -72.05% 183.89% 103.90% 100.00%
EY -0.53 0.35 -0.22 0.71 -0.28 -0.49 -0.51 2.59%
  QoQ % -251.43% 259.09% -130.99% 353.57% 42.86% 3.92% -
  Horiz. % 103.92% -68.63% 43.14% -139.22% 54.90% 96.08% 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 0.03 3.54 2.65 2.57 3.02 3.12 2.86 -95.17%
  QoQ % -99.15% 33.58% 3.11% -14.90% -3.21% 9.09% -
  Horiz. % 1.05% 123.78% 92.66% 89.86% 105.59% 109.09% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

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

TOP ARTICLES

1. Operator Goreng SMALL CAP STOCKS ? For Newbies To Know And Learn About Penny Stocks
2. Rev Asia wants to be a unicorn MINGGI
3. Conditions for factories to reopen - Koon Yew Yin Koon Yew Yin's Blog
4. Tasco Berhad - To hit record high profit (2) - Cold Chain Tasco Berhad - To hit record high profit (2) - Cold Chain
5. Surprising Benefits Of Having A Dog - Koon Yew Yin Koon Yew Yin's Blog
6. 热门股:速柏玛 上挑RM3.99 南洋行家论股
7. Contractors can claim for reimbursement due to force majeure - Koon Yew Yin Koon Yew Yin's Blog
8. Mplus Market Pulse - 22 Jul 2021 M+ Online Research Articles
PARTNERS & BROKERS