Highlights

[BAHVEST] YoY Quarter Result on 2018-06-30 [#1]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -99.96%    YoY -     102.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 31,799 21,223 31,044 3,222 11,781 12,003 3,296 45.86%
  YoY % 49.83% -31.64% 863.50% -72.65% -1.85% 264.17% -
  Horiz. % 964.78% 643.90% 941.87% 97.75% 357.43% 364.17% 100.00%
PBT 4,591 2,749 8,608 27 -1,076 435 -812 -
  YoY % 67.01% -68.06% 31,781.48% 102.51% -347.36% 153.57% -
  Horiz. % -565.39% -338.55% -1,060.10% -3.33% 132.51% -53.57% 100.00%
Tax -1,387 -869 -360 0 0 0 0 -
  YoY % -59.61% -141.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 385.28% 241.39% 100.00% - - - -
NP 3,204 1,880 8,248 27 -1,076 435 -812 -
  YoY % 70.43% -77.21% 30,448.15% 102.51% -347.36% 153.57% -
  Horiz. % -394.58% -231.53% -1,015.76% -3.33% 132.51% -53.57% 100.00%
NP to SH 3,204 1,880 8,248 27 -1,076 435 -812 -
  YoY % 70.43% -77.21% 30,448.15% 102.51% -347.36% 153.57% -
  Horiz. % -394.58% -231.53% -1,015.76% -3.33% 132.51% -53.57% 100.00%
Tax Rate 30.21 % 31.61 % 4.18 % - % - % - % - % -
  YoY % -4.43% 656.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 722.73% 756.22% 100.00% - - - -
Total Cost 28,595 19,343 22,796 3,195 12,857 11,568 4,108 38.14%
  YoY % 47.83% -15.15% 613.49% -75.15% 11.14% 181.60% -
  Horiz. % 696.08% 470.86% 554.92% 77.78% 312.97% 281.60% 100.00%
Net Worth 110,512 122,205 308,857 303,223 179,167 147,073 140,476 -3.92%
  YoY % -9.57% -60.43% 1.86% 69.24% 21.82% 4.70% -
  Horiz. % 78.67% 86.99% 219.86% 215.85% 127.54% 104.70% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 110,512 122,205 308,857 303,223 179,167 147,073 140,476 -3.92%
  YoY % -9.57% -60.43% 1.86% 69.24% 21.82% 4.70% -
  Horiz. % 78.67% 86.99% 219.86% 215.85% 127.54% 104.70% 100.00%
NOSH 1,232,021 1,225,732 1,223,682 607,298 599,424 434,999 427,368 19.28%
  YoY % 0.51% 0.17% 101.50% 1.31% 37.80% 1.79% -
  Horiz. % 288.28% 286.81% 286.33% 142.10% 140.26% 101.79% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 10.08 % 8.86 % 26.57 % 0.84 % -9.13 % 3.62 % -24.64 % -
  YoY % 13.77% -66.65% 3,063.10% 109.20% -352.21% 114.69% -
  Horiz. % -40.91% -35.96% -107.83% -3.41% 37.05% -14.69% 100.00%
ROE 2.90 % 1.54 % 2.67 % 0.01 % -0.60 % 0.30 % -0.58 % -
  YoY % 88.31% -42.32% 26,600.00% 101.67% -300.00% 151.72% -
  Horiz. % -500.00% -265.52% -460.34% -1.72% 103.45% -51.72% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.58 1.73 2.54 0.53 1.97 2.76 0.77 22.30%
  YoY % 49.13% -31.89% 379.25% -73.10% -28.62% 258.44% -
  Horiz. % 335.06% 224.68% 329.87% 68.83% 255.84% 358.44% 100.00%
EPS 0.26 0.15 0.67 0.00 -0.18 0.10 -0.19 -
  YoY % 73.33% -77.61% 0.00% 0.00% -280.00% 152.63% -
  Horiz. % -136.84% -78.95% -352.63% -0.00% 94.74% -52.63% 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 0.0897 0.0997 0.2524 0.4993 0.2989 0.3381 0.3287 -19.45%
  YoY % -10.03% -60.50% -49.45% 67.05% -11.59% 2.86% -
  Horiz. % 27.29% 30.33% 76.79% 151.90% 90.93% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,232,590
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.58 1.72 2.52 0.26 0.96 0.97 0.27 45.62%
  YoY % 50.00% -31.75% 869.23% -72.92% -1.03% 259.26% -
  Horiz. % 955.56% 637.04% 933.33% 96.30% 355.56% 359.26% 100.00%
EPS 0.26 0.15 0.67 0.00 -0.09 0.04 -0.07 -
  YoY % 73.33% -77.61% 0.00% 0.00% -325.00% 157.14% -
  Horiz. % -371.43% -214.29% -957.14% -0.00% 128.57% -57.14% 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 0.0897 0.0991 0.2506 0.2460 0.1454 0.1193 0.1140 -3.91%
  YoY % -9.49% -60.45% 1.87% 69.19% 21.88% 4.65% -
  Horiz. % 78.68% 86.93% 219.82% 215.79% 127.54% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.4000 0.3850 0.6600 1.1600 0.7550 0.7400 0.8600 -
P/RPS 15.50 22.24 26.02 218.64 38.41 26.82 111.51 -28.01%
  YoY % -30.31% -14.53% -88.10% 469.23% 43.21% -75.95% -
  Horiz. % 13.90% 19.94% 23.33% 196.07% 34.45% 24.05% 100.00%
P/EPS 153.81 251.01 97.92 26,091.32 -420.60 740.00 -452.63 -
  YoY % -38.72% 156.34% -99.62% 6,303.36% -156.84% 263.49% -
  Horiz. % -33.98% -55.46% -21.63% -5,764.38% 92.92% -163.49% 100.00%
EY 0.65 0.40 1.02 0.00 -0.24 0.14 -0.22 -
  YoY % 62.50% -60.78% 0.00% 0.00% -271.43% 163.64% -
  Horiz. % -295.45% -181.82% -463.64% -0.00% 109.09% -63.64% 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 4.46 3.86 2.61 2.32 2.53 2.19 2.62 9.26%
  YoY % 15.54% 47.89% 12.50% -8.30% 15.53% -16.41% -
  Horiz. % 170.23% 147.33% 99.62% 88.55% 96.56% 83.59% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 13/08/21 27/08/20 30/08/19 29/08/18 24/08/17 25/08/16 27/08/15 -
Price 0.4700 0.5250 0.5800 1.1900 0.6750 1.1000 0.8700 -
P/RPS 18.21 30.32 22.86 224.30 34.34 39.87 112.81 -26.19%
  YoY % -39.94% 32.63% -89.81% 553.17% -13.87% -64.66% -
  Horiz. % 16.14% 26.88% 20.26% 198.83% 30.44% 35.34% 100.00%
P/EPS 180.73 342.29 86.05 26,766.10 -376.03 1,100.00 -457.89 -
  YoY % -47.20% 297.78% -99.68% 7,218.08% -134.18% 340.23% -
  Horiz. % -39.47% -74.75% -18.79% -5,845.53% 82.12% -240.23% 100.00%
EY 0.55 0.29 1.16 0.00 -0.27 0.09 -0.22 -
  YoY % 89.66% -75.00% 0.00% 0.00% -400.00% 140.91% -
  Horiz. % -250.00% -131.82% -527.27% -0.00% 122.73% -40.91% 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 5.24 5.27 2.30 2.38 2.26 3.25 2.65 12.02%
  YoY % -0.57% 129.13% -3.36% 5.31% -30.46% 22.64% -
  Horiz. % 197.74% 198.87% 86.79% 89.81% 85.28% 122.64% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. The Legend of the Chinese Mooncake - Koon Yew Yin Koon Yew Yin's Blog
3. Strategy - Assessing impact from Evergrande’s debt crisis AmInvest Research Reports
4. PublicInvest Research Headlines - 22 Sept 2021 PublicInvest Research
5. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
6. Mplus Market Pulse - 22 Sept 2021 M+ Online Research Articles
7. 接种加快 手套跌价 顶级手套具应对之策 星洲日報/投資致富‧企業故事
8. Evening Market Summary - 21 Sept 2021 KLSE Traders Update and Ideas
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
 
 

2276 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.740.00 
 UCREST 0.2750.00 
 PUC 0.1350.00 
 WILLOW 0.420.00 
 IRIS 0.2250.00 
 3A 0.940.00 
 M3TECH 0.0550.00 
 LAMBO 0.0650.00 
 NETX 0.150.00 
 GHLSYS 1.870.00 
PARTNERS & BROKERS