Highlights

[BAHVEST] YoY Annualized Quarter Result on 2014-06-30 [#1]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -69.79%    YoY -     -16.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 47,124 48,012 13,184 8,812 19,796 34,532 18,764 16.57%
  YoY % -1.85% 264.17% 49.61% -55.49% -42.67% 84.03% -
  Horiz. % 251.14% 255.87% 70.26% 46.96% 105.50% 184.03% 100.00%
PBT -4,304 1,740 -3,248 -7,272 -6,240 10,104 -7,808 -9.44%
  YoY % -347.36% 153.57% 55.34% -16.54% -161.76% 229.41% -
  Horiz. % 55.12% -22.28% 41.60% 93.14% 79.92% -129.41% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -4,304 1,740 -3,248 -7,272 -6,240 10,104 -7,808 -9.44%
  YoY % -347.36% 153.57% 55.34% -16.54% -161.76% 229.41% -
  Horiz. % 55.12% -22.28% 41.60% 93.14% 79.92% -129.41% 100.00%
NP to SH -4,304 1,740 -3,248 -7,272 -6,240 10,104 -7,808 -9.44%
  YoY % -347.36% 153.57% 55.34% -16.54% -161.76% 229.41% -
  Horiz. % 55.12% -22.28% 41.60% 93.14% 79.92% -129.41% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 51,428 46,272 16,432 16,084 26,036 24,428 26,572 11.62%
  YoY % 11.14% 181.60% 2.16% -38.22% 6.58% -8.07% -
  Horiz. % 193.54% 174.14% 61.84% 60.53% 97.98% 91.93% 100.00%
Net Worth 179,167 147,073 140,476 124,108 10,764,000 76,411 62,000 19.33%
  YoY % 21.82% 4.70% 13.19% -98.85% 13,986.88% 23.24% -
  Horiz. % 288.98% 237.21% 226.57% 200.17% 17,361.06% 123.24% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 179,167 147,073 140,476 124,108 10,764,000 76,411 62,000 19.33%
  YoY % 21.82% 4.70% 13.19% -98.85% 13,986.88% 23.24% -
  Horiz. % 288.98% 237.21% 226.57% 200.17% 17,361.06% 123.24% 100.00%
NOSH 599,424 434,999 427,368 404,000 371,428 350,833 330,847 10.40%
  YoY % 37.80% 1.79% 5.78% 8.77% 5.87% 6.04% -
  Horiz. % 181.18% 131.48% 129.17% 122.11% 112.27% 106.04% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -9.13 % 3.62 % -24.64 % -82.52 % -31.52 % 29.26 % -41.61 % -22.32%
  YoY % -352.21% 114.69% 70.14% -161.80% -207.72% 170.32% -
  Horiz. % 21.94% -8.70% 59.22% 198.32% 75.75% -70.32% 100.00%
ROE -2.40 % 1.18 % -2.31 % -5.86 % -0.06 % 13.22 % -12.59 % -24.12%
  YoY % -303.39% 151.08% 60.58% -9,666.67% -100.45% 205.00% -
  Horiz. % 19.06% -9.37% 18.35% 46.54% 0.48% -105.00% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.86 11.04 3.08 2.18 5.33 9.84 5.67 5.59%
  YoY % -28.80% 258.44% 41.28% -59.10% -45.83% 73.54% -
  Horiz. % 138.62% 194.71% 54.32% 38.45% 94.00% 173.54% 100.00%
EPS -0.72 0.40 -0.76 -1.80 -1.68 2.88 -2.36 -17.94%
  YoY % -280.00% 152.63% 57.78% -7.14% -158.33% 222.03% -
  Horiz. % 30.51% -16.95% 32.20% 76.27% 71.19% -122.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2989 0.3381 0.3287 0.3072 28.9800 0.2178 0.1874 8.08%
  YoY % -11.59% 2.86% 7.00% -98.94% 13,205.78% 16.22% -
  Horiz. % 159.50% 180.42% 175.40% 163.93% 15,464.25% 116.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,234,920
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.82 3.89 1.07 0.71 1.60 2.80 1.52 16.58%
  YoY % -1.80% 263.55% 50.70% -55.63% -42.86% 84.21% -
  Horiz. % 251.32% 255.92% 70.39% 46.71% 105.26% 184.21% 100.00%
EPS -0.35 0.14 -0.26 -0.59 -0.51 0.82 -0.63 -9.32%
  YoY % -350.00% 153.85% 55.93% -15.69% -162.20% 230.16% -
  Horiz. % 55.56% -22.22% 41.27% 93.65% 80.95% -130.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1451 0.1191 0.1138 0.1005 8.7164 0.0619 0.0502 19.33%
  YoY % 21.83% 4.66% 13.23% -98.85% 13,981.42% 23.31% -
  Horiz. % 289.04% 237.25% 226.69% 200.20% 17,363.35% 123.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.7550 0.7400 0.8600 0.9350 1.2800 0.2500 0.5200 -
P/RPS 9.60 6.70 27.88 42.87 24.02 2.54 9.17 0.77%
  YoY % 43.28% -75.97% -34.97% 78.48% 845.67% -72.30% -
  Horiz. % 104.69% 73.06% 304.03% 467.50% 261.94% 27.70% 100.00%
P/EPS -105.15 185.00 -113.16 -51.94 -76.19 8.68 -22.03 29.73%
  YoY % -156.84% 263.49% -117.87% 31.83% -977.77% 139.40% -
  Horiz. % 477.30% -839.76% 513.66% 235.77% 345.85% -39.40% 100.00%
EY -0.95 0.54 -0.88 -1.93 -1.31 11.52 -4.54 -22.93%
  YoY % -275.93% 161.36% 54.40% -47.33% -111.37% 353.74% -
  Horiz. % 20.93% -11.89% 19.38% 42.51% 28.85% -253.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.53 2.19 2.62 3.04 0.04 1.15 2.77 -1.50%
  YoY % 15.53% -16.41% -13.82% 7,500.00% -96.52% -58.48% -
  Horiz. % 91.34% 79.06% 94.58% 109.75% 1.44% 41.52% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 27/08/15 28/08/14 28/08/13 29/08/12 26/08/11 -
Price 0.6750 1.1000 0.8700 0.8800 1.3500 0.6500 0.4500 -
P/RPS 8.59 9.97 28.20 40.34 25.33 6.60 7.93 1.34%
  YoY % -13.84% -64.65% -30.09% 59.26% 283.79% -16.77% -
  Horiz. % 108.32% 125.73% 355.61% 508.70% 319.42% 83.23% 100.00%
P/EPS -94.01 275.00 -114.47 -48.89 -80.36 22.57 -19.07 30.43%
  YoY % -134.19% 340.24% -134.14% 39.16% -456.05% 218.35% -
  Horiz. % 492.97% -1,442.06% 600.26% 256.37% 421.39% -118.35% 100.00%
EY -1.06 0.36 -0.87 -2.05 -1.24 4.43 -5.24 -23.36%
  YoY % -394.44% 141.38% 57.56% -65.32% -127.99% 184.54% -
  Horiz. % 20.23% -6.87% 16.60% 39.12% 23.66% -84.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.26 3.25 2.65 2.86 0.05 2.98 2.40 -1.00%
  YoY % -30.46% 22.64% -7.34% 5,620.00% -98.32% 24.17% -
  Horiz. % 94.17% 135.42% 110.42% 119.17% 2.08% 124.17% 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
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS