Highlights

[BAHVEST] YoY Quarter Result on 2013-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     55.71%    YoY -     -131.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 5,955 4,139 3,711 7,357 7,037 8,240 2,930 12.54%
  YoY % 43.88% 11.53% -49.56% 4.55% -14.60% 181.23% -
  Horiz. % 203.24% 141.26% 126.66% 251.09% 240.17% 281.23% 100.00%
PBT 147 1,800 -1,936 -691 2,217 43 -6,407 -
  YoY % -91.83% 192.98% -180.17% -131.17% 5,055.81% 100.67% -
  Horiz. % -2.29% -28.09% 30.22% 10.79% -34.60% -0.67% 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 147 1,800 -1,936 -691 2,217 43 -6,407 -
  YoY % -91.83% 192.98% -180.17% -131.17% 5,055.81% 100.67% -
  Horiz. % -2.29% -28.09% 30.22% 10.79% -34.60% -0.67% 100.00%
NP to SH 147 1,800 -1,936 -691 2,217 43 -6,407 -
  YoY % -91.83% 192.98% -180.17% -131.17% 5,055.81% 100.67% -
  Horiz. % -2.29% -28.09% 30.22% 10.79% -34.60% -0.67% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 5,808 2,339 5,647 8,048 4,820 8,197 9,337 -7.60%
  YoY % 148.31% -58.58% -29.83% 66.97% -41.20% -12.21% -
  Horiz. % 62.20% 25.05% 60.48% 86.19% 51.62% 87.79% 100.00%
Net Worth 167,923 144,171 126,210 120,803 78,897 80,625 53,435 21.01%
  YoY % 16.47% 14.23% 4.48% 53.11% -2.14% 50.88% -
  Horiz. % 314.25% 269.80% 236.19% 226.07% 147.65% 150.88% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 167,923 144,171 126,210 120,803 78,897 80,625 53,435 21.01%
  YoY % 16.47% 14.23% 4.48% 53.11% -2.14% 50.88% -
  Horiz. % 314.25% 269.80% 236.19% 226.07% 147.65% 150.88% 100.00%
NOSH 490,000 428,571 411,914 406,470 351,904 430,000 330,257 6.79%
  YoY % 14.33% 4.04% 1.34% 15.51% -18.16% 30.20% -
  Horiz. % 148.37% 129.77% 124.73% 123.08% 106.55% 130.20% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.47 % 43.49 % -52.17 % -9.39 % 31.50 % 0.52 % -218.67 % -
  YoY % -94.32% 183.36% -455.59% -129.81% 5,957.69% 100.24% -
  Horiz. % -1.13% -19.89% 23.86% 4.29% -14.41% -0.24% 100.00%
ROE 0.09 % 1.25 % -1.53 % -0.57 % 2.81 % 0.05 % -11.99 % -
  YoY % -92.80% 181.70% -168.42% -120.28% 5,520.00% 100.42% -
  Horiz. % -0.75% -10.43% 12.76% 4.75% -23.44% -0.42% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.22 0.97 0.90 1.81 2.00 1.92 0.89 5.39%
  YoY % 25.77% 7.78% -50.28% -9.50% 4.17% 115.73% -
  Horiz. % 137.08% 108.99% 101.12% 203.37% 224.72% 215.73% 100.00%
EPS 0.03 0.42 -0.47 -0.17 0.63 0.01 -1.94 -
  YoY % -92.86% 189.36% -176.47% -126.98% 6,200.00% 100.52% -
  Horiz. % -1.55% -21.65% 24.23% 8.76% -32.47% -0.52% 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 0.3427 0.3364 0.3064 0.2972 0.2242 0.1875 0.1618 13.31%
  YoY % 1.87% 9.79% 3.10% 32.56% 19.57% 15.88% -
  Horiz. % 211.80% 207.91% 189.37% 183.68% 138.57% 115.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,234,320
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.48 0.34 0.30 0.60 0.57 0.67 0.24 12.23%
  YoY % 41.18% 13.33% -50.00% 5.26% -14.93% 179.17% -
  Horiz. % 200.00% 141.67% 125.00% 250.00% 237.50% 279.17% 100.00%
EPS 0.01 0.15 -0.16 -0.06 0.18 0.00 -0.52 -
  YoY % -93.33% 193.75% -166.67% -133.33% 0.00% 0.00% -
  Horiz. % -1.92% -28.85% 30.77% 11.54% -34.62% -0.00% 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 0.1360 0.1168 0.1023 0.0979 0.0639 0.0653 0.0433 20.99%
  YoY % 16.44% 14.17% 4.49% 53.21% -2.14% 50.81% -
  Horiz. % 314.09% 269.75% 236.26% 226.10% 147.58% 150.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.0000 0.8700 1.0200 1.4600 0.6000 0.4300 0.5100 -
P/RPS 82.28 90.08 113.22 80.66 30.00 22.44 57.49 6.15%
  YoY % -8.66% -20.44% 40.37% 168.87% 33.69% -60.97% -
  Horiz. % 143.12% 156.69% 196.94% 140.30% 52.18% 39.03% 100.00%
P/EPS 3,333.33 207.14 -217.02 -858.82 95.24 4,300.00 -26.29 -
  YoY % 1,509.22% 195.45% 74.73% -1,001.74% -97.79% 16,456.03% -
  Horiz. % -12,679.08% -787.90% 825.48% 3,266.72% -362.27% -16,356.03% 100.00%
EY 0.03 0.48 -0.46 -0.12 1.05 0.02 -3.80 -
  YoY % -93.75% 204.35% -283.33% -111.43% 5,150.00% 100.53% -
  Horiz. % -0.79% -12.63% 12.11% 3.16% -27.63% -0.53% 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 2.92 2.59 3.33 4.91 2.68 2.29 3.15 -1.25%
  YoY % 12.74% -22.22% -32.18% 83.21% 17.03% -27.30% -
  Horiz. % 92.70% 82.22% 105.71% 155.87% 85.08% 72.70% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 25/11/14 28/11/13 28/11/12 29/11/11 26/11/10 -
Price 0.9800 1.1900 0.9550 1.2100 0.7500 0.4000 0.5400 -
P/RPS 80.64 123.22 106.00 66.85 37.51 20.87 60.87 4.79%
  YoY % -34.56% 16.25% 58.56% 78.22% 79.73% -65.71% -
  Horiz. % 132.48% 202.43% 174.14% 109.82% 61.62% 34.29% 100.00%
P/EPS 3,266.67 283.33 -203.19 -711.76 119.05 4,000.00 -27.84 -
  YoY % 1,052.96% 239.44% 71.45% -697.87% -97.02% 14,467.82% -
  Horiz. % -11,733.73% -1,017.71% 729.85% 2,556.61% -427.62% -14,367.82% 100.00%
EY 0.03 0.35 -0.49 -0.14 0.84 0.03 -3.59 -
  YoY % -91.43% 171.43% -250.00% -116.67% 2,700.00% 100.84% -
  Horiz. % -0.84% -9.75% 13.65% 3.90% -23.40% -0.84% 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 2.86 3.54 3.12 4.07 3.35 2.13 3.34 -2.55%
  YoY % -19.21% 13.46% -23.34% 21.49% 57.28% -36.23% -
  Horiz. % 85.63% 105.99% 93.41% 121.86% 100.30% 63.77% 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!
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
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS