Highlights

[BAHVEST] QoQ Quarter Result on 2018-03-31 [#4]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     1,838.56%    YoY -     214.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 23,430 6,581 3,222 755 4,030 5,653 11,781 57.95%
  QoQ % 256.02% 104.25% 326.75% -81.27% -28.71% -52.02% -
  Horiz. % 198.88% 55.86% 27.35% 6.41% 34.21% 47.98% 100.00%
PBT 1,089 -4,184 27 80,240 -3,911 -3,250 -1,076 -
  QoQ % 126.03% -15,596.30% -99.97% 2,151.65% -20.34% -202.04% -
  Horiz. % -101.21% 388.85% -2.51% -7,457.25% 363.48% 302.04% 100.00%
Tax 0 0 0 -12,245 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 1,089 -4,184 27 67,995 -3,911 -3,250 -1,076 -
  QoQ % 126.03% -15,596.30% -99.96% 1,838.56% -20.34% -202.04% -
  Horiz. % -101.21% 388.85% -2.51% -6,319.24% 363.48% 302.04% 100.00%
NP to SH 1,089 -4,184 27 67,995 -3,911 -3,250 -1,076 -
  QoQ % 126.03% -15,596.30% -99.96% 1,838.56% -20.34% -202.04% -
  Horiz. % -101.21% 388.85% -2.51% -6,319.24% 363.48% 302.04% 100.00%
Tax Rate - % - % - % 15.26 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 22,341 10,765 3,195 -67,240 7,941 8,903 12,857 44.39%
  QoQ % 107.53% 236.93% 104.75% -946.74% -10.81% -30.75% -
  Horiz. % 173.77% 83.73% 24.85% -522.98% 61.76% 69.25% 100.00%
Net Worth 346,939 300,658 303,223 299,443 173,489 177,726 179,167 55.17%
  QoQ % 15.39% -0.85% 1.26% 72.60% -2.38% -0.80% -
  Horiz. % 193.64% 167.81% 169.24% 167.13% 96.83% 99.20% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 346,939 300,658 303,223 299,443 173,489 177,726 179,167 55.17%
  QoQ % 15.39% -0.85% 1.26% 72.60% -2.38% -0.80% -
  Horiz. % 193.64% 167.81% 169.24% 167.13% 96.83% 99.20% 100.00%
NOSH 756,518 609,113 607,298 602,260 600,308 601,851 599,424 16.74%
  QoQ % 24.20% 0.30% 0.84% 0.33% -0.26% 0.41% -
  Horiz. % 126.21% 101.62% 101.31% 100.47% 100.15% 100.41% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.65 % -63.58 % 0.84 % 9,005.96 % -97.05 % -57.49 % -9.13 % -
  QoQ % 107.31% -7,669.05% -99.99% 9,379.71% -68.81% -529.68% -
  Horiz. % -50.93% 696.39% -9.20% -98,641.40% 1,062.98% 629.68% 100.00%
ROE 0.31 % -1.39 % 0.01 % 22.71 % -2.25 % -1.83 % -0.60 % -
  QoQ % 122.30% -14,000.00% -99.96% 1,109.33% -22.95% -205.00% -
  Horiz. % -51.67% 231.67% -1.67% -3,785.00% 375.00% 305.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.10 1.08 0.53 0.13 0.67 0.94 1.97 35.18%
  QoQ % 187.04% 103.77% 307.69% -80.60% -28.72% -52.28% -
  Horiz. % 157.36% 54.82% 26.90% 6.60% 34.01% 47.72% 100.00%
EPS 0.14 -0.69 0.00 11.29 -0.65 -0.54 -0.18 -
  QoQ % 120.29% 0.00% 0.00% 1,836.92% -20.37% -200.00% -
  Horiz. % -77.78% 383.33% -0.00% -6,272.22% 361.11% 300.00% 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 0.4586 0.4936 0.4993 0.4972 0.2890 0.2953 0.2989 32.92%
  QoQ % -7.09% -1.14% 0.42% 72.04% -2.13% -1.20% -
  Horiz. % 153.43% 165.14% 167.05% 166.34% 96.69% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.90 0.53 0.26 0.06 0.33 0.46 0.96 57.44%
  QoQ % 258.49% 103.85% 333.33% -81.82% -28.26% -52.08% -
  Horiz. % 197.92% 55.21% 27.08% 6.25% 34.38% 47.92% 100.00%
EPS 0.09 -0.34 0.00 5.52 -0.32 -0.26 -0.09 -
  QoQ % 126.47% 0.00% 0.00% 1,825.00% -23.08% -188.89% -
  Horiz. % -100.00% 377.78% -0.00% -6,133.33% 355.56% 288.89% 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 0.2818 0.2442 0.2463 0.2432 0.1409 0.1443 0.1455 55.19%
  QoQ % 15.40% -0.85% 1.27% 72.60% -2.36% -0.82% -
  Horiz. % 193.68% 167.84% 169.28% 167.15% 96.84% 99.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4000 1.1500 1.1600 1.0200 0.6500 0.6450 0.7550 -
P/RPS 12.92 106.44 218.64 813.65 96.82 68.67 38.41 -51.54%
  QoQ % -87.86% -51.32% -73.13% 740.37% 40.99% 78.78% -
  Horiz. % 33.64% 277.12% 569.23% 2,118.33% 252.07% 178.78% 100.00%
P/EPS 277.88 -167.42 26,091.32 9.03 -99.77 -119.44 -420.60 -
  QoQ % 265.98% -100.64% 288,840.44% 109.05% 16.47% 71.60% -
  Horiz. % -66.07% 39.81% -6,203.36% -2.15% 23.72% 28.40% 100.00%
EY 0.36 -0.60 0.00 11.07 -1.00 -0.84 -0.24 -
  QoQ % 160.00% 0.00% 0.00% 1,207.00% -19.05% -250.00% -
  Horiz. % -150.00% 250.00% -0.00% -4,612.50% 416.67% 350.00% 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 0.87 2.33 2.32 2.05 2.25 2.18 2.53 -50.82%
  QoQ % -62.66% 0.43% 13.17% -8.89% 3.21% -13.83% -
  Horiz. % 34.39% 92.09% 91.70% 81.03% 88.93% 86.17% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 29/08/18 30/05/18 27/02/18 28/11/17 24/08/17 -
Price 0.5500 0.9900 1.1900 1.1500 0.9900 0.6000 0.6750 -
P/RPS 17.76 91.63 224.30 917.35 147.47 63.88 34.34 -35.49%
  QoQ % -80.62% -59.15% -75.55% 522.06% 130.85% 86.02% -
  Horiz. % 51.72% 266.83% 653.17% 2,671.37% 429.44% 186.02% 100.00%
P/EPS 382.08 -144.13 26,766.10 10.19 -151.96 -111.11 -376.03 -
  QoQ % 365.09% -100.54% 262,570.28% 106.71% -36.77% 70.45% -
  Horiz. % -101.61% 38.33% -7,118.08% -2.71% 40.41% 29.55% 100.00%
EY 0.26 -0.69 0.00 9.82 -0.66 -0.90 -0.27 -
  QoQ % 137.68% 0.00% 0.00% 1,587.88% 26.67% -233.33% -
  Horiz. % -96.30% 255.56% -0.00% -3,637.04% 244.44% 333.33% 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 1.20 2.01 2.38 2.31 3.43 2.03 2.26 -34.35%
  QoQ % -40.30% -15.55% 3.03% -32.65% 68.97% -10.18% -
  Horiz. % 53.10% 88.94% 105.31% 102.21% 151.77% 89.82% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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