Highlights

[BAHVEST] YoY Quarter Result on 2018-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 23-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -15,596.30%    YoY -     -28.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 43,650 26,726 19,362 6,581 5,653 5,955 4,139 48.03%
  YoY % 63.32% 38.03% 194.21% 16.42% -5.07% 43.88% -
  Horiz. % 1,054.60% 645.71% 467.79% 159.00% 136.58% 143.88% 100.00%
PBT 11,921 2,491 1,731 -4,184 -3,250 147 1,800 37.00%
  YoY % 378.56% 43.91% 141.37% -28.74% -2,310.88% -91.83% -
  Horiz. % 662.28% 138.39% 96.17% -232.44% -180.56% 8.17% 100.00%
Tax -2,915 -1,039 -540 0 0 0 0 -
  YoY % -180.56% -92.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 539.81% 192.41% 100.00% - - - -
NP 9,006 1,452 1,191 -4,184 -3,250 147 1,800 30.75%
  YoY % 520.25% 21.91% 128.47% -28.74% -2,310.88% -91.83% -
  Horiz. % 500.33% 80.67% 66.17% -232.44% -180.56% 8.17% 100.00%
NP to SH 9,006 1,452 1,191 -4,184 -3,250 147 1,800 30.75%
  YoY % 520.25% 21.91% 128.47% -28.74% -2,310.88% -91.83% -
  Horiz. % 500.33% 80.67% 66.17% -232.44% -180.56% 8.17% 100.00%
Tax Rate 24.45 % 41.71 % 31.20 % - % - % - % - % -
  YoY % -41.38% 33.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.37% 133.69% 100.00% - - - -
Total Cost 34,644 25,274 18,171 10,765 8,903 5,808 2,339 56.65%
  YoY % 37.07% 39.09% 68.80% 20.91% 53.29% 148.31% -
  Horiz. % 1,481.15% 1,080.55% 776.87% 460.24% 380.63% 248.31% 100.00%
Net Worth 119,778 125,600 310,369 300,658 177,726 167,923 144,171 -3.04%
  YoY % -4.64% -59.53% 3.23% 69.17% 5.84% 16.47% -
  Horiz. % 83.08% 87.12% 215.28% 208.54% 123.27% 116.47% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 119,778 125,600 310,369 300,658 177,726 167,923 144,171 -3.04%
  YoY % -4.64% -59.53% 3.23% 69.17% 5.84% 16.47% -
  Horiz. % 83.08% 87.12% 215.28% 208.54% 123.27% 116.47% 100.00%
NOSH 1,232,291 1,228,969 1,224,819 609,113 601,851 490,000 428,571 19.23%
  YoY % 0.27% 0.34% 101.08% 1.21% 22.83% 14.33% -
  Horiz. % 287.53% 286.76% 285.79% 142.13% 140.43% 114.33% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 20.63 % 5.43 % 6.15 % -63.58 % -57.49 % 2.47 % 43.49 % -11.68%
  YoY % 279.93% -11.71% 109.67% -10.59% -2,427.53% -94.32% -
  Horiz. % 47.44% 12.49% 14.14% -146.19% -132.19% 5.68% 100.00%
ROE 7.52 % 1.16 % 0.38 % -1.39 % -1.83 % 0.09 % 1.25 % 34.82%
  YoY % 548.28% 205.26% 127.34% 24.04% -2,133.33% -92.80% -
  Horiz. % 601.60% 92.80% 30.40% -111.20% -146.40% 7.20% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 3.54 2.17 1.58 1.08 0.94 1.22 0.97 24.06%
  YoY % 63.13% 37.34% 46.30% 14.89% -22.95% 25.77% -
  Horiz. % 364.95% 223.71% 162.89% 111.34% 96.91% 125.77% 100.00%
EPS 0.73 0.12 0.10 -0.69 -0.54 0.03 0.42 9.64%
  YoY % 508.33% 20.00% 114.49% -27.78% -1,900.00% -92.86% -
  Horiz. % 173.81% 28.57% 23.81% -164.29% -128.57% 7.14% 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 0.0972 0.1022 0.2534 0.4936 0.2953 0.3427 0.3364 -18.68%
  YoY % -4.89% -59.67% -48.66% 67.15% -13.83% 1.87% -
  Horiz. % 28.89% 30.38% 75.33% 146.73% 87.78% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,234,920
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 3.53 2.16 1.57 0.53 0.46 0.48 0.34 47.65%
  YoY % 63.43% 37.58% 196.23% 15.22% -4.17% 41.18% -
  Horiz. % 1,038.24% 635.29% 461.76% 155.88% 135.29% 141.18% 100.00%
EPS 0.73 0.12 0.10 -0.34 -0.26 0.01 0.15 30.15%
  YoY % 508.33% 20.00% 129.41% -30.77% -2,700.00% -93.33% -
  Horiz. % 486.67% 80.00% 66.67% -226.67% -173.33% 6.67% 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 0.0970 0.1017 0.2513 0.2435 0.1439 0.1360 0.1167 -3.03%
  YoY % -4.62% -59.53% 3.20% 69.21% 5.81% 16.54% -
  Horiz. % 83.12% 87.15% 215.34% 208.65% 123.31% 116.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.5100 0.5000 0.5100 1.1500 0.6450 1.0000 0.8700 -
P/RPS 14.40 22.99 32.26 106.44 68.67 82.28 90.08 -26.31%
  YoY % -37.36% -28.74% -69.69% 55.00% -16.54% -8.66% -
  Horiz. % 15.99% 25.52% 35.81% 118.16% 76.23% 91.34% 100.00%
P/EPS 69.78 423.20 524.48 -167.42 -119.44 3,333.33 207.14 -16.57%
  YoY % -83.51% -19.31% 413.27% -40.17% -103.58% 1,509.22% -
  Horiz. % 33.69% 204.31% 253.20% -80.82% -57.66% 1,609.22% 100.00%
EY 1.43 0.24 0.19 -0.60 -0.84 0.03 0.48 19.93%
  YoY % 495.83% 26.32% 131.67% 28.57% -2,900.00% -93.75% -
  Horiz. % 297.92% 50.00% 39.58% -125.00% -175.00% 6.25% 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 5.25 4.89 2.01 2.33 2.18 2.92 2.59 12.49%
  YoY % 7.36% 143.28% -13.73% 6.88% -25.34% 12.74% -
  Horiz. % 202.70% 188.80% 77.61% 89.96% 84.17% 112.74% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 15/11/21 26/11/20 28/11/19 23/11/18 28/11/17 25/11/16 20/11/15 -
Price 0.5300 0.4900 0.4950 0.9900 0.6000 0.9800 1.1900 -
P/RPS 14.96 22.53 31.31 91.63 63.88 80.64 123.22 -29.61%
  YoY % -33.60% -28.04% -65.83% 43.44% -20.78% -34.56% -
  Horiz. % 12.14% 18.28% 25.41% 74.36% 51.84% 65.44% 100.00%
P/EPS 72.52 414.73 509.06 -144.13 -111.11 3,266.67 283.33 -20.30%
  YoY % -82.51% -18.53% 453.20% -29.72% -103.40% 1,052.96% -
  Horiz. % 25.60% 146.38% 179.67% -50.87% -39.22% 1,152.96% 100.00%
EY 1.38 0.24 0.20 -0.69 -0.90 0.03 0.35 25.66%
  YoY % 475.00% 20.00% 128.99% 23.33% -3,100.00% -91.43% -
  Horiz. % 394.29% 68.57% 57.14% -197.14% -257.14% 8.57% 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 5.45 4.79 1.95 2.01 2.03 2.86 3.54 7.45%
  YoY % 13.78% 145.64% -2.99% -0.99% -29.02% -19.21% -
  Horiz. % 153.95% 135.31% 55.08% 56.78% 57.34% 80.79% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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