Highlights

[BAHVEST] YoY Quarter Result on 2013-06-30 [#1]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     86.48%    YoY -     -161.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 12,003 3,296 2,203 4,949 8,633 4,691 10 225.65%
  YoY % 264.17% 49.61% -55.49% -42.67% 84.03% 46,810.00% -
  Horiz. % 120,030.01% 32,960.00% 22,030.00% 49,490.00% 86,330.00% 46,910.00% 100.00%
PBT 435 -812 -1,818 -1,560 2,526 -1,952 -3,737 -
  YoY % 153.57% 55.34% -16.54% -161.76% 229.41% 47.77% -
  Horiz. % -11.64% 21.73% 48.65% 41.74% -67.59% 52.23% 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 435 -812 -1,818 -1,560 2,526 -1,952 -3,737 -
  YoY % 153.57% 55.34% -16.54% -161.76% 229.41% 47.77% -
  Horiz. % -11.64% 21.73% 48.65% 41.74% -67.59% 52.23% 100.00%
NP to SH 435 -812 -1,818 -1,560 2,526 -1,952 -3,737 -
  YoY % 153.57% 55.34% -16.54% -161.76% 229.41% 47.77% -
  Horiz. % -11.64% 21.73% 48.65% 41.74% -67.59% 52.23% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,568 4,108 4,021 6,509 6,107 6,643 3,747 20.65%
  YoY % 181.60% 2.16% -38.22% 6.58% -8.07% 77.29% -
  Horiz. % 308.73% 109.63% 107.31% 173.71% 162.98% 177.29% 100.00%
Net Worth 147,073 140,476 124,108 10,764,000 76,411 62,000 60,023 16.09%
  YoY % 4.70% 13.19% -98.85% 13,986.88% 23.24% 3.29% -
  Horiz. % 245.03% 234.04% 206.77% 17,932.98% 127.30% 103.29% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 147,073 140,476 124,108 10,764,000 76,411 62,000 60,023 16.09%
  YoY % 4.70% 13.19% -98.85% 13,986.88% 23.24% 3.29% -
  Horiz. % 245.03% 234.04% 206.77% 17,932.98% 127.30% 103.29% 100.00%
NOSH 434,999 427,368 404,000 371,428 350,833 330,847 330,707 4.67%
  YoY % 1.79% 5.78% 8.77% 5.87% 6.04% 0.04% -
  Horiz. % 131.54% 129.23% 122.16% 112.31% 106.09% 100.04% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.62 % -24.64 % -82.52 % -31.52 % 29.26 % -41.61 % -37,370.00 % -
  YoY % 114.69% 70.14% -161.80% -207.72% 170.32% 99.89% -
  Horiz. % -0.01% 0.07% 0.22% 0.08% -0.08% 0.11% 100.00%
ROE 0.30 % -0.58 % -1.46 % -0.01 % 3.31 % -3.15 % -6.23 % -
  YoY % 151.72% 60.27% -14,500.00% -100.30% 205.08% 49.44% -
  Horiz. % -4.82% 9.31% 23.43% 0.16% -53.13% 50.56% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.76 0.77 0.55 1.33 2.46 1.42 0.00 -
  YoY % 258.44% 40.00% -58.65% -45.93% 73.24% 0.00% -
  Horiz. % 194.37% 54.23% 38.73% 93.66% 173.24% 100.00% -
EPS 0.10 -0.19 -0.45 -0.42 0.72 -0.59 -1.13 -
  YoY % 152.63% 57.78% -7.14% -158.33% 222.03% 47.79% -
  Horiz. % -8.85% 16.81% 39.82% 37.17% -63.72% 52.21% 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 0.3381 0.3287 0.3072 28.9800 0.2178 0.1874 0.1815 10.91%
  YoY % 2.86% 7.00% -98.94% 13,205.78% 16.22% 3.25% -
  Horiz. % 186.28% 181.10% 169.26% 15,966.94% 120.00% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.97 0.27 0.18 0.40 0.70 0.38 0.00 -
  YoY % 259.26% 50.00% -55.00% -42.86% 84.21% 0.00% -
  Horiz. % 255.26% 71.05% 47.37% 105.26% 184.21% 100.00% -
EPS 0.04 -0.07 -0.15 -0.13 0.21 -0.16 -0.30 -
  YoY % 157.14% 53.33% -15.38% -161.90% 231.25% 46.67% -
  Horiz. % -13.33% 23.33% 50.00% 43.33% -70.00% 53.33% 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 0.1194 0.1141 0.1008 8.7418 0.0621 0.0504 0.0487 16.11%
  YoY % 4.65% 13.19% -98.85% 13,976.97% 23.21% 3.49% -
  Horiz. % 245.17% 234.29% 206.98% 17,950.31% 127.52% 103.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.7400 0.8600 0.9350 1.2800 0.2500 0.5200 0.5100 -
P/RPS 26.82 111.51 171.47 96.07 10.16 36.67 16,866.11 -65.80%
  YoY % -75.95% -34.97% 78.48% 845.57% -72.29% -99.78% -
  Horiz. % 0.16% 0.66% 1.02% 0.57% 0.06% 0.22% 100.00%
P/EPS 740.00 -452.63 -207.78 -304.76 34.72 -88.14 -45.13 -
  YoY % 263.49% -117.84% 31.82% -977.77% 139.39% -95.30% -
  Horiz. % -1,639.71% 1,002.95% 460.40% 675.29% -76.93% 195.30% 100.00%
EY 0.14 -0.22 -0.48 -0.33 2.88 -1.13 -2.22 -
  YoY % 163.64% 54.17% -45.45% -111.46% 354.87% 49.10% -
  Horiz. % -6.31% 9.91% 21.62% 14.86% -129.73% 50.90% 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 2.19 2.62 3.04 0.04 1.15 2.77 2.81 -4.07%
  YoY % -16.41% -13.82% 7,500.00% -96.52% -58.48% -1.42% -
  Horiz. % 77.94% 93.24% 108.19% 1.42% 40.93% 98.58% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 28/08/13 29/08/12 26/08/11 27/08/10 -
Price 1.1000 0.8700 0.8800 1.3500 0.6500 0.4500 0.5000 -
P/RPS 39.87 112.81 161.38 101.32 26.42 31.74 16,535.40 -63.35%
  YoY % -64.66% -30.10% 59.28% 283.50% -16.76% -99.81% -
  Horiz. % 0.24% 0.68% 0.98% 0.61% 0.16% 0.19% 100.00%
P/EPS 1,100.00 -457.89 -195.56 -321.43 90.28 -76.27 -44.25 -
  YoY % 340.23% -134.14% 39.16% -456.04% 218.37% -72.36% -
  Horiz. % -2,485.88% 1,034.78% 441.94% 726.40% -204.02% 172.36% 100.00%
EY 0.09 -0.22 -0.51 -0.31 1.11 -1.31 -2.26 -
  YoY % 140.91% 56.86% -64.52% -127.93% 184.73% 42.04% -
  Horiz. % -3.98% 9.73% 22.57% 13.72% -49.12% 57.96% 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 3.25 2.65 2.86 0.05 2.98 2.40 2.75 2.82%
  YoY % 22.64% -7.34% 5,620.00% -98.32% 24.17% -12.73% -
  Horiz. % 118.18% 96.36% 104.00% 1.82% 108.36% 87.27% 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
 
 

481  456  633  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.0350.00 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.025+0.005 
 VSOLAR 0.0450.00 
 KGROUP 0.06+0.005 
 KANGER 0.185+0.005 
 ARMADA 0.28+0.01 
 KNM 0.205+0.01 
 HIBISCS 0.615+0.025 

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