Highlights

[BAHVEST] YoY Quarter Result on 2011-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     102.20%    YoY -     100.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 3,711 7,357 7,037 8,240 2,930 4,087 4,336 -2.56%
  YoY % -49.56% 4.55% -14.60% 181.23% -28.31% -5.74% -
  Horiz. % 85.59% 169.67% 162.29% 190.04% 67.57% 94.26% 100.00%
PBT -1,936 -691 2,217 43 -6,407 221 594 -
  YoY % -180.17% -131.17% 5,055.81% 100.67% -2,999.09% -62.79% -
  Horiz. % -325.93% -116.33% 373.23% 7.24% -1,078.62% 37.21% 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 -1,936 -691 2,217 43 -6,407 221 594 -
  YoY % -180.17% -131.17% 5,055.81% 100.67% -2,999.09% -62.79% -
  Horiz. % -325.93% -116.33% 373.23% 7.24% -1,078.62% 37.21% 100.00%
NP to SH -1,936 -691 2,217 43 -6,407 221 594 -
  YoY % -180.17% -131.17% 5,055.81% 100.67% -2,999.09% -62.79% -
  Horiz. % -325.93% -116.33% 373.23% 7.24% -1,078.62% 37.21% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 5,647 8,048 4,820 8,197 9,337 3,866 3,742 7.10%
  YoY % -29.83% 66.97% -41.20% -12.21% 141.52% 3.31% -
  Horiz. % 150.91% 215.07% 128.81% 219.05% 249.52% 103.31% 100.00%
Net Worth 126,210 120,803 78,897 80,625 53,435 49,219 49,697 16.80%
  YoY % 4.48% 53.11% -2.14% 50.88% 8.57% -0.96% -
  Horiz. % 253.96% 243.07% 158.75% 162.23% 107.52% 99.04% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 126,210 120,803 78,897 80,625 53,435 49,219 49,697 16.80%
  YoY % 4.48% 53.11% -2.14% 50.88% 8.57% -0.96% -
  Horiz. % 253.96% 243.07% 158.75% 162.23% 107.52% 99.04% 100.00%
NOSH 411,914 406,470 351,904 430,000 330,257 315,714 329,999 3.76%
  YoY % 1.34% 15.51% -18.16% 30.20% 4.61% -4.33% -
  Horiz. % 124.82% 123.17% 106.64% 130.30% 100.08% 95.67% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -52.17 % -9.39 % 31.50 % 0.52 % -218.67 % 5.41 % 13.70 % -
  YoY % -455.59% -129.81% 5,957.69% 100.24% -4,141.96% -60.51% -
  Horiz. % -380.80% -68.54% 229.93% 3.80% -1,596.13% 39.49% 100.00%
ROE -1.53 % -0.57 % 2.81 % 0.05 % -11.99 % 0.45 % 1.20 % -
  YoY % -168.42% -120.28% 5,520.00% 100.42% -2,764.44% -62.50% -
  Horiz. % -127.50% -47.50% 234.17% 4.17% -999.17% 37.50% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.90 1.81 2.00 1.92 0.89 1.29 1.31 -6.06%
  YoY % -50.28% -9.50% 4.17% 115.73% -31.01% -1.53% -
  Horiz. % 68.70% 138.17% 152.67% 146.56% 67.94% 98.47% 100.00%
EPS -0.47 -0.17 0.63 0.01 -1.94 0.07 0.18 -
  YoY % -176.47% -126.98% 6,200.00% 100.52% -2,871.43% -61.11% -
  Horiz. % -261.11% -94.44% 350.00% 5.56% -1,077.78% 38.89% 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 0.3064 0.2972 0.2242 0.1875 0.1618 0.1559 0.1506 12.56%
  YoY % 3.10% 32.56% 19.57% 15.88% 3.78% 3.52% -
  Horiz. % 203.45% 197.34% 148.87% 124.50% 107.44% 103.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,234,320
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.30 0.60 0.57 0.67 0.24 0.33 0.35 -2.54%
  YoY % -50.00% 5.26% -14.93% 179.17% -27.27% -5.71% -
  Horiz. % 85.71% 171.43% 162.86% 191.43% 68.57% 94.29% 100.00%
EPS -0.16 -0.06 0.18 0.00 -0.52 0.02 0.05 -
  YoY % -166.67% -133.33% 0.00% 0.00% -2,700.00% -60.00% -
  Horiz. % -320.00% -120.00% 360.00% 0.00% -1,040.00% 40.00% 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 0.1023 0.0979 0.0639 0.0653 0.0433 0.0399 0.0403 16.79%
  YoY % 4.49% 53.21% -2.14% 50.81% 8.52% -0.99% -
  Horiz. % 253.85% 242.93% 158.56% 162.03% 107.44% 99.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.0200 1.4600 0.6000 0.4300 0.5100 0.5700 0.4700 -
P/RPS 113.22 80.66 30.00 22.44 57.49 44.03 35.77 21.16%
  YoY % 40.37% 168.87% 33.69% -60.97% 30.57% 23.09% -
  Horiz. % 316.52% 225.50% 83.87% 62.73% 160.72% 123.09% 100.00%
P/EPS -217.02 -858.82 95.24 4,300.00 -26.29 814.29 261.11 -
  YoY % 74.73% -1,001.74% -97.79% 16,456.03% -103.23% 211.86% -
  Horiz. % -83.11% -328.91% 36.48% 1,646.82% -10.07% 311.86% 100.00%
EY -0.46 -0.12 1.05 0.02 -3.80 0.12 0.38 -
  YoY % -283.33% -111.43% 5,150.00% 100.53% -3,266.67% -68.42% -
  Horiz. % -121.05% -31.58% 276.32% 5.26% -1,000.00% 31.58% 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 3.33 4.91 2.68 2.29 3.15 3.66 3.12 1.09%
  YoY % -32.18% 83.21% 17.03% -27.30% -13.93% 17.31% -
  Horiz. % 106.73% 157.37% 85.90% 73.40% 100.96% 117.31% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 28/11/13 28/11/12 29/11/11 26/11/10 20/11/09 26/11/08 -
Price 0.9550 1.2100 0.7500 0.4000 0.5400 0.6100 0.3700 -
P/RPS 106.00 66.85 37.51 20.87 60.87 47.12 28.16 24.71%
  YoY % 58.56% 78.22% 79.73% -65.71% 29.18% 67.33% -
  Horiz. % 376.42% 237.39% 133.20% 74.11% 216.16% 167.33% 100.00%
P/EPS -203.19 -711.76 119.05 4,000.00 -27.84 871.43 205.56 -
  YoY % 71.45% -697.87% -97.02% 14,467.82% -103.19% 323.93% -
  Horiz. % -98.85% -346.25% 57.91% 1,945.90% -13.54% 423.93% 100.00%
EY -0.49 -0.14 0.84 0.03 -3.59 0.11 0.49 -
  YoY % -250.00% -116.67% 2,700.00% 100.84% -3,363.64% -77.55% -
  Horiz. % -100.00% -28.57% 171.43% 6.12% -732.65% 22.45% 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 3.12 4.07 3.35 2.13 3.34 3.91 2.46 4.04%
  YoY % -23.34% 21.49% 57.28% -36.23% -14.58% 58.94% -
  Horiz. % 126.83% 165.45% 136.18% 86.59% 135.77% 158.94% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS