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 - 1,234,920
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 11.5021 0.1167 0.1138 0.1103 0.1026 0.1022 0.1005 2,236.99%
  QoQ % 9,756.13% 2.55% 3.17% 7.50% 0.39% 1.69% -
  Horiz. % 11,444.88% 116.12% 113.23% 109.75% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2903 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.630.00 
 UCREST 0.170.00 
 PUC 0.1450.00 
 WILLOW 0.380.00 
 IRIS 0.170.00 
 3A 1.010.00 
 XOXTECH 0.050.00 
 LAMBO 0.0650.00 
 NETX 0.1250.00 
 GHLSYS 1.720.00 
PARTNERS & BROKERS