Highlights

[BAHVEST] YoY Cumulative 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 -     322.92%    YoY -     67.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 95,855 95,131 65,052 22,219 31,091 18,299 17,212 33.10%
  YoY % 0.76% 46.24% 192.78% -28.54% 69.91% 6.32% -
  Horiz. % 556.91% 552.70% 377.95% 129.09% 180.64% 106.32% 100.00%
PBT -11,948 -186,261 4,380 30,607 19,365 -4,025 -4,566 17.37%
  YoY % 93.59% -4,352.53% -85.69% 58.05% 581.12% 11.85% -
  Horiz. % 261.67% 4,079.30% -95.93% -670.32% -424.11% 88.15% 100.00%
Tax -2,368 15,107 1,170 -12,245 -8,398 683 2,238 -
  YoY % -115.67% 1,191.20% 109.55% -45.81% -1,329.58% -69.48% -
  Horiz. % -105.81% 675.02% 52.28% -547.14% -375.25% 30.52% 100.00%
NP -14,316 -171,154 5,550 18,362 10,967 -3,342 -2,328 35.32%
  YoY % 91.64% -3,183.86% -69.77% 67.43% 428.16% -43.56% -
  Horiz. % 614.95% 7,351.98% -238.40% -788.75% -471.09% 143.56% 100.00%
NP to SH -14,316 -171,154 5,550 18,362 10,967 -3,342 -2,328 35.32%
  YoY % 91.64% -3,183.86% -69.77% 67.43% 428.16% -43.56% -
  Horiz. % 614.95% 7,351.98% -238.40% -788.75% -471.09% 143.56% 100.00%
Tax Rate - % - % -26.71 % 40.01 % 43.37 % - % - % -
  YoY % 0.00% 0.00% -166.76% -7.75% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -61.59% 92.25% 100.00% - -
Total Cost 110,171 266,285 59,502 3,857 20,124 21,641 19,540 33.38%
  YoY % -58.63% 347.52% 1,442.70% -80.83% -7.01% 10.75% -
  Horiz. % 563.82% 1,362.77% 304.51% 19.74% 102.99% 110.75% 100.00%
Net Worth 107,281 129,734 459,947 299,443 212,605 143,063 133,117 -3.53%
  YoY % -17.31% -71.79% 53.60% 40.84% 48.61% 7.47% -
  Horiz. % 80.59% 97.46% 345.52% 224.95% 159.71% 107.47% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 107,281 129,734 459,947 299,443 212,605 143,063 133,117 -3.53%
  YoY % -17.31% -71.79% 53.60% 40.84% 48.61% 7.47% -
  Horiz. % 80.59% 97.46% 345.52% 224.95% 159.71% 107.47% 100.00%
NOSH 1,231,701 1,225,062 1,221,964 602,260 458,795 428,461 410,350 20.08%
  YoY % 0.54% 0.25% 102.90% 31.27% 7.08% 4.41% -
  Horiz. % 300.16% 298.54% 297.79% 146.77% 111.81% 104.41% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -14.94 % -179.91 % 8.53 % 82.64 % 35.27 % -18.26 % -13.53 % 1.66%
  YoY % 91.70% -2,209.14% -89.68% 134.31% 293.15% -34.96% -
  Horiz. % 110.42% 1,329.71% -63.05% -610.79% -260.68% 134.96% 100.00%
ROE -13.34 % -131.93 % 1.21 % 6.13 % 5.16 % -2.34 % -1.75 % 40.24%
  YoY % 89.89% -11,003.30% -80.26% 18.80% 320.51% -33.71% -
  Horiz. % 762.29% 7,538.86% -69.14% -350.29% -294.86% 133.71% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.78 7.77 5.32 3.69 6.78 4.27 4.19 10.85%
  YoY % 0.13% 46.05% 44.17% -45.58% 58.78% 1.91% -
  Horiz. % 185.68% 185.44% 126.97% 88.07% 161.81% 101.91% 100.00%
EPS -1.16 -13.98 0.70 3.06 2.38 -0.78 -0.57 12.56%
  YoY % 91.70% -2,097.14% -77.12% 28.57% 405.13% -36.84% -
  Horiz. % 203.51% 2,452.63% -122.81% -536.84% -417.54% 136.84% 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 0.0871 0.1059 0.3764 0.4972 0.4634 0.3339 0.3244 -19.66%
  YoY % -17.75% -71.87% -24.30% 7.29% 38.78% 2.93% -
  Horiz. % 26.85% 32.64% 116.03% 153.27% 142.85% 102.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,232,010
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.78 7.72 5.28 1.80 2.52 1.49 1.40 33.05%
  YoY % 0.78% 46.21% 193.33% -28.57% 69.13% 6.43% -
  Horiz. % 555.71% 551.43% 377.14% 128.57% 180.00% 106.43% 100.00%
EPS -1.16 -13.89 0.45 1.49 0.89 -0.27 -0.19 35.15%
  YoY % 91.65% -3,186.67% -69.80% 67.42% 429.63% -42.11% -
  Horiz. % 610.53% 7,310.53% -236.84% -784.21% -468.42% 142.11% 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 0.0871 0.1053 0.3733 0.2431 0.1726 0.1161 0.1080 -3.52%
  YoY % -17.28% -71.79% 53.56% 40.85% 48.66% 7.50% -
  Horiz. % 80.65% 97.50% 345.65% 225.09% 159.81% 107.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.4900 0.2850 0.6900 1.0200 0.8200 0.8500 0.8900 -
P/RPS 6.30 3.67 12.96 27.65 12.10 19.90 21.22 -18.31%
  YoY % 71.66% -71.68% -53.13% 128.51% -39.20% -6.22% -
  Horiz. % 29.69% 17.30% 61.07% 130.30% 57.02% 93.78% 100.00%
P/EPS -42.16 -2.04 151.92 33.46 34.30 -108.97 -156.88 -19.65%
  YoY % -1,966.67% -101.34% 354.03% -2.45% 131.48% 30.54% -
  Horiz. % 26.87% 1.30% -96.84% -21.33% -21.86% 69.46% 100.00%
EY -2.37 -49.02 0.66 2.99 2.92 -0.92 -0.64 24.36%
  YoY % 95.17% -7,527.27% -77.93% 2.40% 417.39% -43.75% -
  Horiz. % 370.31% 7,659.38% -103.13% -467.19% -456.25% 143.75% 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 5.63 2.69 1.83 2.05 1.77 2.55 2.74 12.74%
  YoY % 109.29% 46.99% -10.73% 15.82% -30.59% -6.93% -
  Horiz. % 205.47% 98.18% 66.79% 74.82% 64.60% 93.07% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 30/06/20 30/05/19 30/05/18 30/05/17 30/05/16 28/05/15 -
Price 0.4800 0.3850 0.6400 1.1500 0.8000 0.8050 0.8350 -
P/RPS 6.17 4.96 12.02 31.17 11.81 18.85 19.91 -17.72%
  YoY % 24.40% -58.74% -61.44% 163.93% -37.35% -5.32% -
  Horiz. % 30.99% 24.91% 60.37% 156.55% 59.32% 94.68% 100.00%
P/EPS -41.30 -2.76 140.91 37.72 33.47 -103.21 -147.18 -19.07%
  YoY % -1,396.38% -101.96% 273.57% 12.70% 132.43% 29.87% -
  Horiz. % 28.06% 1.88% -95.74% -25.63% -22.74% 70.13% 100.00%
EY -2.42 -36.29 0.71 2.65 2.99 -0.97 -0.68 23.54%
  YoY % 93.33% -5,211.27% -73.21% -11.37% 408.25% -42.65% -
  Horiz. % 355.88% 5,336.77% -104.41% -389.71% -439.71% 142.65% 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 5.51 3.64 1.70 2.31 1.73 2.41 2.57 13.54%
  YoY % 51.37% 114.12% -26.41% 33.53% -28.22% -6.23% -
  Horiz. % 214.40% 141.63% 66.15% 89.88% 67.32% 93.77% 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
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS