Highlights

[BAHVEST] YoY Quarter Result on 2019-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     -85.56%    YoY -     128.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 19,362 6,581 5,653 5,955 4,139 3,711 7,357 17.49%
  YoY % 194.21% 16.42% -5.07% 43.88% 11.53% -49.56% -
  Horiz. % 263.18% 89.45% 76.84% 80.94% 56.26% 50.44% 100.00%
PBT 1,731 -4,184 -3,250 147 1,800 -1,936 -691 -
  YoY % 141.37% -28.74% -2,310.88% -91.83% 192.98% -180.17% -
  Horiz. % -250.51% 605.50% 470.33% -21.27% -260.49% 280.17% 100.00%
Tax -540 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 1,191 -4,184 -3,250 147 1,800 -1,936 -691 -
  YoY % 128.47% -28.74% -2,310.88% -91.83% 192.98% -180.17% -
  Horiz. % -172.36% 605.50% 470.33% -21.27% -260.49% 280.17% 100.00%
NP to SH 1,191 -4,184 -3,250 147 1,800 -1,936 -691 -
  YoY % 128.47% -28.74% -2,310.88% -91.83% 192.98% -180.17% -
  Horiz. % -172.36% 605.50% 470.33% -21.27% -260.49% 280.17% 100.00%
Tax Rate 31.20 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 18,171 10,765 8,903 5,808 2,339 5,647 8,048 14.53%
  YoY % 68.80% 20.91% 53.29% 148.31% -58.58% -29.83% -
  Horiz. % 225.78% 133.76% 110.62% 72.17% 29.06% 70.17% 100.00%
Net Worth 310,369 300,658 177,726 167,923 144,171 126,210 120,803 17.02%
  YoY % 3.23% 69.17% 5.84% 16.47% 14.23% 4.48% -
  Horiz. % 256.92% 248.88% 147.12% 139.01% 119.34% 104.48% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 310,369 300,658 177,726 167,923 144,171 126,210 120,803 17.02%
  YoY % 3.23% 69.17% 5.84% 16.47% 14.23% 4.48% -
  Horiz. % 256.92% 248.88% 147.12% 139.01% 119.34% 104.48% 100.00%
NOSH 1,224,819 609,113 601,851 490,000 428,571 411,914 406,470 20.17%
  YoY % 101.08% 1.21% 22.83% 14.33% 4.04% 1.34% -
  Horiz. % 301.33% 149.85% 148.07% 120.55% 105.44% 101.34% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.15 % -63.58 % -57.49 % 2.47 % 43.49 % -52.17 % -9.39 % -
  YoY % 109.67% -10.59% -2,427.53% -94.32% 183.36% -455.59% -
  Horiz. % -65.50% 677.10% 612.25% -26.30% -463.15% 555.59% 100.00%
ROE 0.38 % -1.39 % -1.83 % 0.09 % 1.25 % -1.53 % -0.57 % -
  YoY % 127.34% 24.04% -2,133.33% -92.80% 181.70% -168.42% -
  Horiz. % -66.67% 243.86% 321.05% -15.79% -219.30% 268.42% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.58 1.08 0.94 1.22 0.97 0.90 1.81 -2.24%
  YoY % 46.30% 14.89% -22.95% 25.77% 7.78% -50.28% -
  Horiz. % 87.29% 59.67% 51.93% 67.40% 53.59% 49.72% 100.00%
EPS 0.10 -0.69 -0.54 0.03 0.42 -0.47 -0.17 -
  YoY % 114.49% -27.78% -1,900.00% -92.86% 189.36% -176.47% -
  Horiz. % -58.82% 405.88% 317.65% -17.65% -247.06% 276.47% 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 0.2534 0.4936 0.2953 0.3427 0.3364 0.3064 0.2972 -2.62%
  YoY % -48.66% 67.15% -13.83% 1.87% 9.79% 3.10% -
  Horiz. % 85.26% 166.08% 99.36% 115.31% 113.19% 103.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.57 0.53 0.46 0.48 0.34 0.30 0.60 17.38%
  YoY % 196.23% 15.22% -4.17% 41.18% 13.33% -50.00% -
  Horiz. % 261.67% 88.33% 76.67% 80.00% 56.67% 50.00% 100.00%
EPS 0.10 -0.34 -0.26 0.01 0.15 -0.16 -0.06 -
  YoY % 129.41% -30.77% -2,700.00% -93.33% 193.75% -166.67% -
  Horiz. % -166.67% 566.67% 433.33% -16.67% -250.00% 266.67% 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 0.2521 0.2442 0.1443 0.1364 0.1171 0.1025 0.0981 17.03%
  YoY % 3.24% 69.23% 5.79% 16.48% 14.24% 4.49% -
  Horiz. % 256.98% 248.93% 147.09% 139.04% 119.37% 104.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5100 1.1500 0.6450 1.0000 0.8700 1.0200 1.4600 -
P/RPS 32.26 106.44 68.67 82.28 90.08 113.22 80.66 -14.16%
  YoY % -69.69% 55.00% -16.54% -8.66% -20.44% 40.37% -
  Horiz. % 40.00% 131.96% 85.14% 102.01% 111.68% 140.37% 100.00%
P/EPS 524.48 -167.42 -119.44 3,333.33 207.14 -217.02 -858.82 -
  YoY % 413.27% -40.17% -103.58% 1,509.22% 195.45% 74.73% -
  Horiz. % -61.07% 19.49% 13.91% -388.13% -24.12% 25.27% 100.00%
EY 0.19 -0.60 -0.84 0.03 0.48 -0.46 -0.12 -
  YoY % 131.67% 28.57% -2,900.00% -93.75% 204.35% -283.33% -
  Horiz. % -158.33% 500.00% 700.00% -25.00% -400.00% 383.33% 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 2.01 2.33 2.18 2.92 2.59 3.33 4.91 -13.82%
  YoY % -13.73% 6.88% -25.34% 12.74% -22.22% -32.18% -
  Horiz. % 40.94% 47.45% 44.40% 59.47% 52.75% 67.82% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 23/11/18 28/11/17 25/11/16 20/11/15 25/11/14 28/11/13 -
Price 0.4950 0.9900 0.6000 0.9800 1.1900 0.9550 1.2100 -
P/RPS 31.31 91.63 63.88 80.64 123.22 106.00 66.85 -11.87%
  YoY % -65.83% 43.44% -20.78% -34.56% 16.25% 58.56% -
  Horiz. % 46.84% 137.07% 95.56% 120.63% 184.32% 158.56% 100.00%
P/EPS 509.06 -144.13 -111.11 3,266.67 283.33 -203.19 -711.76 -
  YoY % 453.20% -29.72% -103.40% 1,052.96% 239.44% 71.45% -
  Horiz. % -71.52% 20.25% 15.61% -458.96% -39.81% 28.55% 100.00%
EY 0.20 -0.69 -0.90 0.03 0.35 -0.49 -0.14 -
  YoY % 128.99% 23.33% -3,100.00% -91.43% 171.43% -250.00% -
  Horiz. % -142.86% 492.86% 642.86% -21.43% -250.00% 350.00% 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 1.95 2.01 2.03 2.86 3.54 3.12 4.07 -11.54%
  YoY % -2.99% -0.99% -29.02% -19.21% 13.46% -23.34% -
  Horiz. % 47.91% 49.39% 49.88% 70.27% 86.98% 76.66% 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
 
 

469  503  632  858 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.025+0.005 
 VSOLAR 0.0450.00 
 KGROUP 0.06+0.005 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KNM 0.205+0.01 
 HIBISCS 0.62+0.03 

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