Highlights

[BAHVEST] YoY Quarter Result on 2017-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -202.04%    YoY -     -2,310.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 26,726 19,362 6,581 5,653 5,955 4,139 3,711 38.92%
  YoY % 38.03% 194.21% 16.42% -5.07% 43.88% 11.53% -
  Horiz. % 720.18% 521.75% 177.34% 152.33% 160.47% 111.53% 100.00%
PBT 2,491 1,731 -4,184 -3,250 147 1,800 -1,936 -
  YoY % 43.91% 141.37% -28.74% -2,310.88% -91.83% 192.98% -
  Horiz. % -128.67% -89.41% 216.12% 167.87% -7.59% -92.98% 100.00%
Tax -1,039 -540 0 0 0 0 0 -
  YoY % -92.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 192.41% 100.00% - - - - -
NP 1,452 1,191 -4,184 -3,250 147 1,800 -1,936 -
  YoY % 21.91% 128.47% -28.74% -2,310.88% -91.83% 192.98% -
  Horiz. % -75.00% -61.52% 216.12% 167.87% -7.59% -92.98% 100.00%
NP to SH 1,452 1,191 -4,184 -3,250 147 1,800 -1,936 -
  YoY % 21.91% 128.47% -28.74% -2,310.88% -91.83% 192.98% -
  Horiz. % -75.00% -61.52% 216.12% 167.87% -7.59% -92.98% 100.00%
Tax Rate 41.71 % 31.20 % - % - % - % - % - % -
  YoY % 33.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.69% 100.00% - - - - -
Total Cost 25,274 18,171 10,765 8,903 5,808 2,339 5,647 28.34%
  YoY % 39.09% 68.80% 20.91% 53.29% 148.31% -58.58% -
  Horiz. % 447.57% 321.78% 190.63% 157.66% 102.85% 41.42% 100.00%
Net Worth 125,600 310,369 300,658 177,726 167,923 144,171 126,210 -0.08%
  YoY % -59.53% 3.23% 69.17% 5.84% 16.47% 14.23% -
  Horiz. % 99.52% 245.91% 238.22% 140.82% 133.05% 114.23% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 125,600 310,369 300,658 177,726 167,923 144,171 126,210 -0.08%
  YoY % -59.53% 3.23% 69.17% 5.84% 16.47% 14.23% -
  Horiz. % 99.52% 245.91% 238.22% 140.82% 133.05% 114.23% 100.00%
NOSH 1,228,969 1,224,819 609,113 601,851 490,000 428,571 411,914 19.96%
  YoY % 0.34% 101.08% 1.21% 22.83% 14.33% 4.04% -
  Horiz. % 298.36% 297.35% 147.87% 146.11% 118.96% 104.04% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.43 % 6.15 % -63.58 % -57.49 % 2.47 % 43.49 % -52.17 % -
  YoY % -11.71% 109.67% -10.59% -2,427.53% -94.32% 183.36% -
  Horiz. % -10.41% -11.79% 121.87% 110.20% -4.73% -83.36% 100.00%
ROE 1.16 % 0.38 % -1.39 % -1.83 % 0.09 % 1.25 % -1.53 % -
  YoY % 205.26% 127.34% 24.04% -2,133.33% -92.80% 181.70% -
  Horiz. % -75.82% -24.84% 90.85% 119.61% -5.88% -81.70% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.17 1.58 1.08 0.94 1.22 0.97 0.90 15.78%
  YoY % 37.34% 46.30% 14.89% -22.95% 25.77% 7.78% -
  Horiz. % 241.11% 175.56% 120.00% 104.44% 135.56% 107.78% 100.00%
EPS 0.12 0.10 -0.69 -0.54 0.03 0.42 -0.47 -
  YoY % 20.00% 114.49% -27.78% -1,900.00% -92.86% 189.36% -
  Horiz. % -25.53% -21.28% 146.81% 114.89% -6.38% -89.36% 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 0.1022 0.2534 0.4936 0.2953 0.3427 0.3364 0.3064 -16.71%
  YoY % -59.67% -48.66% 67.15% -13.83% 1.87% 9.79% -
  Horiz. % 33.36% 82.70% 161.10% 96.38% 111.85% 109.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,232,010
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.17 1.57 0.53 0.46 0.48 0.34 0.30 39.02%
  YoY % 38.22% 196.23% 15.22% -4.17% 41.18% 13.33% -
  Horiz. % 723.33% 523.33% 176.67% 153.33% 160.00% 113.33% 100.00%
EPS 0.12 0.10 -0.34 -0.26 0.01 0.15 -0.16 -
  YoY % 20.00% 129.41% -30.77% -2,700.00% -93.33% 193.75% -
  Horiz. % -75.00% -62.50% 212.50% 162.50% -6.25% -93.75% 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 0.1019 0.2519 0.2440 0.1443 0.1363 0.1170 0.1024 -0.08%
  YoY % -59.55% 3.24% 69.09% 5.87% 16.50% 14.26% -
  Horiz. % 99.51% 246.00% 238.28% 140.92% 133.11% 114.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.5000 0.5100 1.1500 0.6450 1.0000 0.8700 1.0200 -
P/RPS 22.99 32.26 106.44 68.67 82.28 90.08 113.22 -23.32%
  YoY % -28.74% -69.69% 55.00% -16.54% -8.66% -20.44% -
  Horiz. % 20.31% 28.49% 94.01% 60.65% 72.67% 79.56% 100.00%
P/EPS 423.20 524.48 -167.42 -119.44 3,333.33 207.14 -217.02 -
  YoY % -19.31% 413.27% -40.17% -103.58% 1,509.22% 195.45% -
  Horiz. % -195.01% -241.67% 77.14% 55.04% -1,535.96% -95.45% 100.00%
EY 0.24 0.19 -0.60 -0.84 0.03 0.48 -0.46 -
  YoY % 26.32% 131.67% 28.57% -2,900.00% -93.75% 204.35% -
  Horiz. % -52.17% -41.30% 130.43% 182.61% -6.52% -104.35% 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 4.89 2.01 2.33 2.18 2.92 2.59 3.33 6.61%
  YoY % 143.28% -13.73% 6.88% -25.34% 12.74% -22.22% -
  Horiz. % 146.85% 60.36% 69.97% 65.47% 87.69% 77.78% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 23/11/18 28/11/17 25/11/16 20/11/15 25/11/14 -
Price 0.4900 0.4950 0.9900 0.6000 0.9800 1.1900 0.9550 -
P/RPS 22.53 31.31 91.63 63.88 80.64 123.22 106.00 -22.73%
  YoY % -28.04% -65.83% 43.44% -20.78% -34.56% 16.25% -
  Horiz. % 21.25% 29.54% 86.44% 60.26% 76.08% 116.25% 100.00%
P/EPS 414.73 509.06 -144.13 -111.11 3,266.67 283.33 -203.19 -
  YoY % -18.53% 453.20% -29.72% -103.40% 1,052.96% 239.44% -
  Horiz. % -204.11% -250.53% 70.93% 54.68% -1,607.69% -139.44% 100.00%
EY 0.24 0.20 -0.69 -0.90 0.03 0.35 -0.49 -
  YoY % 20.00% 128.99% 23.33% -3,100.00% -91.43% 171.43% -
  Horiz. % -48.98% -40.82% 140.82% 183.67% -6.12% -71.43% 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 4.79 1.95 2.01 2.03 2.86 3.54 3.12 7.40%
  YoY % 145.64% -2.99% -0.99% -29.02% -19.21% 13.46% -
  Horiz. % 153.53% 62.50% 64.42% 65.06% 91.67% 113.46% 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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

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

TOP ARTICLES

1. HOW PUMP AND DUMP SYNDICATES OPERATE IN BURSA, Please Avoid At All Costs, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. ARB Berhad – Not As Good As It Seems. Be Cautious. The 1994 Investor
3. 木材价格暴涨,这家公司竟然没有人买?! Swim With Sharks
4. World’s most vaccinated nation is spooked by Covid spike (Chinese-made Sinopharm vaccine widely used in Seychelles) News1
5. Number of Covid 19 cases solely depends on Government's efficiency - Koon Yew Yin Koon Yew Yin's Blog
6. Are you an INTELLIGENT INVESTOR? You can beat Buffett with THIS STOCK with 100% return in 2 months! Ultimate Stock Tips
7. When will the pandemic end? Out of the box
8. U.S. Suffers Sharpest Rise in Poverty Rate in More Than 50 Years - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS