Highlights

[BAHVEST] YoY Quarter Result on 2010-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 26-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -71.45%    YoY -     -2,999.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 7,357 7,037 8,240 2,930 4,087 4,336 12 191.18%
  YoY % 4.55% -14.60% 181.23% -28.31% -5.74% 36,033.34% -
  Horiz. % 61,308.33% 58,641.67% 68,666.67% 24,416.67% 34,058.34% 36,133.34% 100.00%
PBT -691 2,217 43 -6,407 221 594 -1,783 -14.60%
  YoY % -131.17% 5,055.81% 100.67% -2,999.09% -62.79% 133.31% -
  Horiz. % 38.75% -124.34% -2.41% 359.34% -12.39% -33.31% 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 -691 2,217 43 -6,407 221 594 -1,783 -14.60%
  YoY % -131.17% 5,055.81% 100.67% -2,999.09% -62.79% 133.31% -
  Horiz. % 38.75% -124.34% -2.41% 359.34% -12.39% -33.31% 100.00%
NP to SH -691 2,217 43 -6,407 221 594 -1,783 -14.60%
  YoY % -131.17% 5,055.81% 100.67% -2,999.09% -62.79% 133.31% -
  Horiz. % 38.75% -124.34% -2.41% 359.34% -12.39% -33.31% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,048 4,820 8,197 9,337 3,866 3,742 1,795 28.38%
  YoY % 66.97% -41.20% -12.21% 141.52% 3.31% 108.47% -
  Horiz. % 448.36% 268.52% 456.66% 520.17% 215.38% 208.47% 100.00%
Net Worth 120,803 78,897 80,625 53,435 49,219 49,697 47,108 16.98%
  YoY % 53.11% -2.14% 50.88% 8.57% -0.96% 5.50% -
  Horiz. % 256.43% 167.48% 171.15% 113.43% 104.48% 105.50% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 120,803 78,897 80,625 53,435 49,219 49,697 47,108 16.98%
  YoY % 53.11% -2.14% 50.88% 8.57% -0.96% 5.50% -
  Horiz. % 256.43% 167.48% 171.15% 113.43% 104.48% 105.50% 100.00%
NOSH 406,470 351,904 430,000 330,257 315,714 329,999 312,807 4.46%
  YoY % 15.51% -18.16% 30.20% 4.61% -4.33% 5.50% -
  Horiz. % 129.94% 112.50% 137.46% 105.58% 100.93% 105.50% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -9.39 % 31.50 % 0.52 % -218.67 % 5.41 % 13.70 % -14,858.33 % -70.67%
  YoY % -129.81% 5,957.69% 100.24% -4,141.96% -60.51% 100.09% -
  Horiz. % 0.06% -0.21% -0.00% 1.47% -0.04% -0.09% 100.00%
ROE -0.57 % 2.81 % 0.05 % -11.99 % 0.45 % 1.20 % -3.78 % -27.02%
  YoY % -120.28% 5,520.00% 100.42% -2,764.44% -62.50% 131.75% -
  Horiz. % 15.08% -74.34% -1.32% 317.20% -11.90% -31.75% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.81 2.00 1.92 0.89 1.29 1.31 0.00 -
  YoY % -9.50% 4.17% 115.73% -31.01% -1.53% 0.00% -
  Horiz. % 138.17% 152.67% 146.56% 67.94% 98.47% 100.00% -
EPS -0.17 0.63 0.01 -1.94 0.07 0.18 -0.57 -18.25%
  YoY % -126.98% 6,200.00% 100.52% -2,871.43% -61.11% 131.58% -
  Horiz. % 29.82% -110.53% -1.75% 340.35% -12.28% -31.58% 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 0.2972 0.2242 0.1875 0.1618 0.1559 0.1506 0.1506 11.98%
  YoY % 32.56% 19.57% 15.88% 3.78% 3.52% 0.00% -
  Horiz. % 197.34% 148.87% 124.50% 107.44% 103.52% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.60 0.57 0.67 0.24 0.33 0.35 0.00 -
  YoY % 5.26% -14.93% 179.17% -27.27% -5.71% 0.00% -
  Horiz. % 171.43% 162.86% 191.43% 68.57% 94.29% 100.00% -
EPS -0.06 0.18 0.00 -0.52 0.02 0.05 -0.14 -13.16%
  YoY % -133.33% 0.00% 0.00% -2,700.00% -60.00% 135.71% -
  Horiz. % 42.86% -128.57% -0.00% 371.43% -14.29% -35.71% 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 0.0981 0.0641 0.0655 0.0434 0.0400 0.0404 0.0383 16.95%
  YoY % 53.04% -2.14% 50.92% 8.50% -0.99% 5.48% -
  Horiz. % 256.14% 167.36% 171.02% 113.32% 104.44% 105.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.4600 0.6000 0.4300 0.5100 0.5700 0.4700 0.6500 -
P/RPS 80.66 30.00 22.44 57.49 44.03 35.77 16,943.71 -58.95%
  YoY % 168.87% 33.69% -60.97% 30.57% 23.09% -99.79% -
  Horiz. % 0.48% 0.18% 0.13% 0.34% 0.26% 0.21% 100.00%
P/EPS -858.82 95.24 4,300.00 -26.29 814.29 261.11 -114.04 39.96%
  YoY % -1,001.74% -97.79% 16,456.03% -103.23% 211.86% 328.96% -
  Horiz. % 753.09% -83.51% -3,770.61% 23.05% -714.04% -228.96% 100.00%
EY -0.12 1.05 0.02 -3.80 0.12 0.38 -0.88 -28.23%
  YoY % -111.43% 5,150.00% 100.53% -3,266.67% -68.42% 143.18% -
  Horiz. % 13.64% -119.32% -2.27% 431.82% -13.64% -43.18% 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 4.91 2.68 2.29 3.15 3.66 3.12 4.32 2.15%
  YoY % 83.21% 17.03% -27.30% -13.93% 17.31% -27.78% -
  Horiz. % 113.66% 62.04% 53.01% 72.92% 84.72% 72.22% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 29/11/11 26/11/10 20/11/09 26/11/08 26/11/07 -
Price 1.2100 0.7500 0.4000 0.5400 0.6100 0.3700 0.6900 -
P/RPS 66.85 37.51 20.87 60.87 47.12 28.16 17,986.40 -60.61%
  YoY % 78.22% 79.73% -65.71% 29.18% 67.33% -99.84% -
  Horiz. % 0.37% 0.21% 0.12% 0.34% 0.26% 0.16% 100.00%
P/EPS -711.76 119.05 4,000.00 -27.84 871.43 205.56 -121.05 34.31%
  YoY % -697.87% -97.02% 14,467.82% -103.19% 323.93% 269.81% -
  Horiz. % 587.99% -98.35% -3,304.42% 23.00% -719.89% -169.81% 100.00%
EY -0.14 0.84 0.03 -3.59 0.11 0.49 -0.83 -25.65%
  YoY % -116.67% 2,700.00% 100.84% -3,363.64% -77.55% 159.04% -
  Horiz. % 16.87% -101.20% -3.61% 432.53% -13.25% -59.04% 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 4.07 3.35 2.13 3.34 3.91 2.46 4.58 -1.95%
  YoY % 21.49% 57.28% -36.23% -14.58% 58.94% -46.29% -
  Horiz. % 88.86% 73.14% 46.51% 72.93% 85.37% 53.71% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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