Highlights

[BAHVEST] YoY Annualized Quarter Result on 2014-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -3.25%    YoY -     -66.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 34,868 35,916 14,870 11,828 24,612 31,340 25,862 5.10%
  YoY % -2.92% 141.53% 25.72% -51.94% -21.47% 21.18% -
  Horiz. % 134.82% 138.88% 57.50% 45.74% 95.17% 121.18% 100.00%
PBT -8,652 1,164 1,976 -7,508 -4,502 9,486 3,818 -
  YoY % -843.30% -41.09% 126.32% -66.77% -147.46% 148.45% -
  Horiz. % -226.61% 30.49% 51.75% -196.65% -117.92% 248.45% 100.00%
Tax 0 0 0 0 0 0 -7,636 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -8,652 1,164 1,976 -7,508 -4,502 9,486 -3,818 14.59%
  YoY % -843.30% -41.09% 126.32% -66.77% -147.46% 348.45% -
  Horiz. % 226.61% -30.49% -51.75% 196.65% 117.92% -248.45% 100.00%
NP to SH -8,652 1,164 1,976 -7,508 -4,502 9,486 -3,818 14.59%
  YoY % -843.30% -41.09% 126.32% -66.77% -147.46% 348.45% -
  Horiz. % 226.61% -30.49% -51.75% 196.65% 117.92% -248.45% 100.00%
Tax Rate - % - % - % - % - % - % 200.00 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 43,520 34,752 12,894 19,336 29,114 21,854 29,680 6.58%
  YoY % 25.23% 169.52% -33.32% -33.59% 33.22% -26.37% -
  Horiz. % 146.63% 117.09% 43.44% 65.15% 98.09% 73.63% 100.00%
Net Worth 177,426 153,424 144,505 125,024 113,389 78,189 61,713 19.23%
  YoY % 15.64% 6.17% 15.58% 10.26% 45.02% 26.70% -
  Horiz. % 287.50% 248.61% 234.16% 202.59% 183.74% 126.70% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 177,426 153,424 144,505 125,024 113,389 78,189 61,713 19.23%
  YoY % 15.64% 6.17% 15.58% 10.26% 45.02% 26.70% -
  Horiz. % 287.50% 248.61% 234.16% 202.59% 183.74% 126.70% 100.00%
NOSH 600,833 447,692 429,565 408,043 381,525 348,749 329,137 10.54%
  YoY % 34.21% 4.22% 5.27% 6.95% 9.40% 5.96% -
  Horiz. % 182.55% 136.02% 130.51% 123.97% 115.92% 105.96% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -24.81 % 3.24 % 13.29 % -63.48 % -18.29 % 30.27 % -14.76 % 9.03%
  YoY % -865.74% -75.62% 120.94% -247.07% -160.42% 305.08% -
  Horiz. % 168.09% -21.95% -90.04% 430.08% 123.92% -205.08% 100.00%
ROE -4.88 % 0.76 % 1.37 % -6.01 % -3.97 % 12.13 % -6.19 % -3.88%
  YoY % -742.11% -44.53% 122.80% -51.39% -132.73% 295.96% -
  Horiz. % 78.84% -12.28% -22.13% 97.09% 64.14% -195.96% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.80 8.02 3.46 2.90 6.45 8.99 7.86 -4.93%
  YoY % -27.68% 131.79% 19.31% -55.04% -28.25% 14.38% -
  Horiz. % 73.79% 102.04% 44.02% 36.90% 82.06% 114.38% 100.00%
EPS -1.44 0.26 0.46 -1.84 -1.18 2.72 -1.16 3.67%
  YoY % -653.85% -43.48% 125.00% -55.93% -143.38% 334.48% -
  Horiz. % 124.14% -22.41% -39.66% 158.62% 101.72% -234.48% 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 0.2953 0.3427 0.3364 0.3064 0.2972 0.2242 0.1875 7.86%
  YoY % -13.83% 1.87% 9.79% 3.10% 32.56% 19.57% -
  Horiz. % 157.49% 182.77% 179.41% 163.41% 158.51% 119.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.83 2.92 1.21 0.96 2.00 2.55 2.10 5.09%
  YoY % -3.08% 141.32% 26.04% -52.00% -21.57% 21.43% -
  Horiz. % 134.76% 139.05% 57.62% 45.71% 95.24% 121.43% 100.00%
EPS -0.70 0.09 0.16 -0.61 -0.37 0.77 -0.31 14.53%
  YoY % -877.78% -43.75% 126.23% -64.86% -148.05% 348.39% -
  Horiz. % 225.81% -29.03% -51.61% 196.77% 119.35% -248.39% 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 0.1441 0.1246 0.1174 0.1015 0.0921 0.0635 0.0501 19.23%
  YoY % 15.65% 6.13% 15.67% 10.21% 45.04% 26.75% -
  Horiz. % 287.62% 248.70% 234.33% 202.59% 183.83% 126.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.6450 1.0000 0.8700 1.0200 1.4600 0.6000 0.4300 -
P/RPS 11.11 12.46 25.13 35.19 22.63 6.68 5.47 12.52%
  YoY % -10.83% -50.42% -28.59% 55.50% 238.77% 22.12% -
  Horiz. % 203.11% 227.79% 459.42% 643.33% 413.71% 122.12% 100.00%
P/EPS -44.79 384.62 189.13 -55.43 -123.73 22.06 -37.07 3.20%
  YoY % -111.65% 103.36% 441.21% 55.20% -660.88% 159.51% -
  Horiz. % 120.83% -1,037.55% -510.20% 149.53% 333.77% -59.51% 100.00%
EY -2.23 0.26 0.53 -1.80 -0.81 4.53 -2.70 -3.13%
  YoY % -957.69% -50.94% 129.44% -122.22% -117.88% 267.78% -
  Horiz. % 82.59% -9.63% -19.63% 66.67% 30.00% -167.78% 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 2.18 2.92 2.59 3.33 4.91 2.68 2.29 -0.82%
  YoY % -25.34% 12.74% -22.22% -32.18% 83.21% 17.03% -
  Horiz. % 95.20% 127.51% 113.10% 145.41% 214.41% 117.03% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 25/11/16 20/11/15 25/11/14 28/11/13 28/11/12 29/11/11 -
Price 0.6000 0.9800 1.1900 0.9550 1.2100 0.7500 0.4000 -
P/RPS 10.34 12.22 34.38 32.95 18.76 8.35 5.09 12.53%
  YoY % -15.38% -64.46% 4.34% 75.64% 124.67% 64.05% -
  Horiz. % 203.14% 240.08% 675.44% 647.35% 368.57% 164.05% 100.00%
P/EPS -41.67 376.92 258.70 -51.90 -102.54 27.57 -34.48 3.20%
  YoY % -111.06% 45.70% 598.46% 49.39% -471.93% 179.96% -
  Horiz. % 120.85% -1,093.16% -750.29% 150.52% 297.39% -79.96% 100.00%
EY -2.40 0.27 0.39 -1.93 -0.98 3.63 -2.90 -3.10%
  YoY % -988.89% -30.77% 120.21% -96.94% -127.00% 225.17% -
  Horiz. % 82.76% -9.31% -13.45% 66.55% 33.79% -125.17% 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 2.03 2.86 3.54 3.12 4.07 3.35 2.13 -0.80%
  YoY % -29.02% -19.21% 13.46% -23.34% 21.49% 57.28% -
  Horiz. % 95.31% 134.27% 166.20% 146.48% 191.08% 157.28% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

410  484  573  1024 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 PA 0.18+0.005 
 PNEPCB 0.35-0.03 
 ARBB 0.295+0.02 
 SAMAIDEN 2.03+0.35 
 CYPARK 1.49+0.15 
 KTG 0.265-0.005 
 CONNECT 0.2250.00 
 MESTRON 0.22+0.005 
 QES 0.36+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