Highlights

[BAHVEST] YoY Quarter Result on 2009-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     107.94%    YoY -     -62.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 7,037 8,240 2,930 4,087 4,336 12 89 107.04%
  YoY % -14.60% 181.23% -28.31% -5.74% 36,033.34% -86.52% -
  Horiz. % 7,906.74% 9,258.43% 3,292.13% 4,592.13% 4,871.91% 13.48% 100.00%
PBT 2,217 43 -6,407 221 594 -1,783 -232 -
  YoY % 5,055.81% 100.67% -2,999.09% -62.79% 133.31% -668.53% -
  Horiz. % -955.60% -18.53% 2,761.64% -95.26% -256.03% 768.53% 100.00%
Tax 0 0 0 0 0 0 -40 -
  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 2,217 43 -6,407 221 594 -1,783 -272 -
  YoY % 5,055.81% 100.67% -2,999.09% -62.79% 133.31% -555.51% -
  Horiz. % -815.07% -15.81% 2,355.51% -81.25% -218.38% 655.51% 100.00%
NP to SH 2,217 43 -6,407 221 594 -1,783 -272 -
  YoY % 5,055.81% 100.67% -2,999.09% -62.79% 133.31% -555.51% -
  Horiz. % -815.07% -15.81% 2,355.51% -81.25% -218.38% 655.51% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,820 8,197 9,337 3,866 3,742 1,795 361 53.96%
  YoY % -41.20% -12.21% 141.52% 3.31% 108.47% 397.23% -
  Horiz. % 1,335.18% 2,270.64% 2,586.43% 1,070.91% 1,036.57% 497.23% 100.00%
Net Worth 78,897 80,625 53,435 49,219 49,697 47,108 34,060 15.01%
  YoY % -2.14% 50.88% 8.57% -0.96% 5.50% 38.31% -
  Horiz. % 231.64% 236.71% 156.88% 144.51% 145.91% 138.31% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 78,897 80,625 53,435 49,219 49,697 47,108 34,060 15.01%
  YoY % -2.14% 50.88% 8.57% -0.96% 5.50% 38.31% -
  Horiz. % 231.64% 236.71% 156.88% 144.51% 145.91% 138.31% 100.00%
NOSH 351,904 430,000 330,257 315,714 329,999 312,807 302,222 2.57%
  YoY % -18.16% 30.20% 4.61% -4.33% 5.50% 3.50% -
  Horiz. % 116.44% 142.28% 109.28% 104.46% 109.19% 103.50% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 31.50 % 0.52 % -218.67 % 5.41 % 13.70 % -14,858.33 % -305.62 % -
  YoY % 5,957.69% 100.24% -4,141.96% -60.51% 100.09% -4,761.70% -
  Horiz. % -10.31% -0.17% 71.55% -1.77% -4.48% 4,861.70% 100.00%
ROE 2.81 % 0.05 % -11.99 % 0.45 % 1.20 % -3.78 % -0.80 % -
  YoY % 5,520.00% 100.42% -2,764.44% -62.50% 131.75% -372.50% -
  Horiz. % -351.25% -6.25% 1,498.75% -56.25% -150.00% 472.50% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.00 1.92 0.89 1.29 1.31 0.00 0.03 101.24%
  YoY % 4.17% 115.73% -31.01% -1.53% 0.00% 0.00% -
  Horiz. % 6,666.67% 6,400.00% 2,966.67% 4,300.00% 4,366.67% 0.00% 100.00%
EPS 0.63 0.01 -1.94 0.07 0.18 -0.57 -0.09 -
  YoY % 6,200.00% 100.52% -2,871.43% -61.11% 131.58% -533.33% -
  Horiz. % -700.00% -11.11% 2,155.56% -77.78% -200.00% 633.33% 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 0.2242 0.1875 0.1618 0.1559 0.1506 0.1506 0.1127 12.13%
  YoY % 19.57% 15.88% 3.78% 3.52% 0.00% 33.63% -
  Horiz. % 198.94% 166.37% 143.57% 138.33% 133.63% 133.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,234,920
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.57 0.67 0.24 0.33 0.35 0.00 0.01 96.06%
  YoY % -14.93% 179.17% -27.27% -5.71% 0.00% 0.00% -
  Horiz. % 5,700.00% 6,700.00% 2,400.00% 3,300.00% 3,500.00% 0.00% 100.00%
EPS 0.18 0.00 -0.52 0.02 0.05 -0.14 -0.02 -
  YoY % 0.00% 0.00% -2,700.00% -60.00% 135.71% -600.00% -
  Horiz. % -900.00% -0.00% 2,600.00% -100.00% -250.00% 700.00% 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 0.0639 0.0653 0.0433 0.0399 0.0402 0.0381 0.0276 15.00%
  YoY % -2.14% 50.81% 8.52% -0.75% 5.51% 38.04% -
  Horiz. % 231.52% 236.59% 156.88% 144.57% 145.65% 138.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.6000 0.4300 0.5100 0.5700 0.4700 0.6500 0.2600 -
P/RPS 30.00 22.44 57.49 44.03 35.77 16,943.71 882.90 -43.06%
  YoY % 33.69% -60.97% 30.57% 23.09% -99.79% 1,819.10% -
  Horiz. % 3.40% 2.54% 6.51% 4.99% 4.05% 1,919.10% 100.00%
P/EPS 95.24 4,300.00 -26.29 814.29 261.11 -114.04 -288.89 -
  YoY % -97.79% 16,456.03% -103.23% 211.86% 328.96% 60.52% -
  Horiz. % -32.97% -1,488.46% 9.10% -281.87% -90.38% 39.48% 100.00%
EY 1.05 0.02 -3.80 0.12 0.38 -0.88 -0.35 -
  YoY % 5,150.00% 100.53% -3,266.67% -68.42% 143.18% -151.43% -
  Horiz. % -300.00% -5.71% 1,085.71% -34.29% -108.57% 251.43% 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 2.68 2.29 3.15 3.66 3.12 4.32 2.31 2.50%
  YoY % 17.03% -27.30% -13.93% 17.31% -27.78% 87.01% -
  Horiz. % 116.02% 99.13% 136.36% 158.44% 135.06% 187.01% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 26/11/10 20/11/09 26/11/08 26/11/07 24/11/06 -
Price 0.7500 0.4000 0.5400 0.6100 0.3700 0.6900 0.2500 -
P/RPS 37.51 20.87 60.87 47.12 28.16 17,986.40 848.94 -40.51%
  YoY % 79.73% -65.71% 29.18% 67.33% -99.84% 2,018.69% -
  Horiz. % 4.42% 2.46% 7.17% 5.55% 3.32% 2,118.69% 100.00%
P/EPS 119.05 4,000.00 -27.84 871.43 205.56 -121.05 -277.78 -
  YoY % -97.02% 14,467.82% -103.19% 323.93% 269.81% 56.42% -
  Horiz. % -42.86% -1,439.99% 10.02% -313.71% -74.00% 43.58% 100.00%
EY 0.84 0.03 -3.59 0.11 0.49 -0.83 -0.36 -
  YoY % 2,700.00% 100.84% -3,363.64% -77.55% 159.04% -130.56% -
  Horiz. % -233.33% -8.33% 997.22% -30.56% -136.11% 230.56% 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 3.35 2.13 3.34 3.91 2.46 4.58 2.22 7.09%
  YoY % 57.28% -36.23% -14.58% 58.94% -46.29% 106.31% -
  Horiz. % 150.90% 95.95% 150.45% 176.13% 110.81% 206.31% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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