Highlights

[BAHVEST] YoY Quarter Result on 2011-12-31 [#3]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     434.88%    YoY -     -95.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 4,983 3,671 7,367 7,803 11,546 12,861 6,044 -3.16%
  YoY % 35.74% -50.17% -5.59% -32.42% -10.22% 112.79% -
  Horiz. % 82.45% 60.74% 121.89% 129.10% 191.03% 212.79% 100.00%
PBT -1,063 -1,392 2,012 230 4,939 5,009 1,174 -
  YoY % 23.64% -169.18% 774.78% -95.34% -1.40% 326.66% -
  Horiz. % -90.55% -118.57% 171.38% 19.59% 420.70% 426.66% 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 -1,063 -1,392 2,012 230 4,939 5,009 1,174 -
  YoY % 23.64% -169.18% 774.78% -95.34% -1.40% 326.66% -
  Horiz. % -90.55% -118.57% 171.38% 19.59% 420.70% 426.66% 100.00%
NP to SH -1,063 -1,392 2,012 230 4,939 5,009 1,174 -
  YoY % 23.64% -169.18% 774.78% -95.34% -1.40% 326.66% -
  Horiz. % -90.55% -118.57% 171.38% 19.59% 420.70% 426.66% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,046 5,063 5,355 7,573 6,607 7,852 4,870 3.67%
  YoY % 19.42% -5.45% -29.29% 14.62% -15.86% 61.23% -
  Horiz. % 124.15% 103.96% 109.96% 155.50% 135.67% 161.23% 100.00%
Net Worth 126,660 12,026,880 8,115,066 66,634 58,181 56,351 50,253 16.65%
  YoY % -98.95% 48.20% 12,078.51% 14.53% 3.25% 12.13% -
  Horiz. % 252.04% 23,932.32% 16,148.19% 132.60% 115.78% 112.13% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 126,660 12,026,880 8,115,066 66,634 58,181 56,351 50,253 16.65%
  YoY % -98.95% 48.20% 12,078.51% 14.53% 3.25% 12.13% -
  Horiz. % 252.04% 23,932.32% 16,148.19% 132.60% 115.78% 112.13% 100.00%
NOSH 408,846 397,714 352,982 328,571 329,266 329,539 326,111 3.84%
  YoY % 2.80% 12.67% 7.43% -0.21% -0.08% 1.05% -
  Horiz. % 125.37% 121.96% 108.24% 100.75% 100.97% 101.05% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -21.33 % -37.92 % 27.31 % 2.95 % 42.78 % 38.95 % 19.42 % -
  YoY % 43.75% -238.85% 825.76% -93.10% 9.83% 100.57% -
  Horiz. % -109.84% -195.26% 140.63% 15.19% 220.29% 200.57% 100.00%
ROE -0.84 % -0.01 % 0.02 % 0.35 % 8.49 % 8.89 % 2.34 % -
  YoY % -8,300.00% -150.00% -94.29% -95.88% -4.50% 279.91% -
  Horiz. % -35.90% -0.43% 0.85% 14.96% 362.82% 379.91% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.22 0.92 2.09 2.37 3.51 3.90 1.85 -6.70%
  YoY % 32.61% -55.98% -11.81% -32.48% -10.00% 110.81% -
  Horiz. % 65.95% 49.73% 112.97% 128.11% 189.73% 210.81% 100.00%
EPS -0.26 -0.35 0.57 0.07 1.50 1.52 0.36 -
  YoY % 25.71% -161.40% 714.29% -95.33% -1.32% 322.22% -
  Horiz. % -72.22% -97.22% 158.33% 19.44% 416.67% 422.22% 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 0.3098 30.2400 22.9900 0.2028 0.1767 0.1710 0.1541 12.34%
  YoY % -98.98% 31.54% 11,236.29% 14.77% 3.33% 10.97% -
  Horiz. % 201.04% 19,623.62% 14,918.88% 131.60% 114.67% 110.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.40 0.30 0.60 0.63 0.94 1.04 0.49 -3.32%
  YoY % 33.33% -50.00% -4.76% -32.98% -9.62% 112.24% -
  Horiz. % 81.63% 61.22% 122.45% 128.57% 191.84% 212.24% 100.00%
EPS -0.09 -0.11 0.16 0.02 0.40 0.41 0.10 -
  YoY % 18.18% -168.75% 700.00% -95.00% -2.44% 310.00% -
  Horiz. % -90.00% -110.00% 160.00% 20.00% 400.00% 410.00% 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 0.1029 9.7674 6.5905 0.0541 0.0473 0.0458 0.0408 16.66%
  YoY % -98.95% 48.20% 12,082.07% 14.38% 3.28% 12.25% -
  Horiz. % 252.21% 23,939.71% 16,153.19% 132.60% 115.93% 112.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8900 1.2700 0.7200 0.3300 0.5400 0.6000 0.4400 -
P/RPS 73.02 137.59 34.50 13.90 15.40 15.37 23.74 20.58%
  YoY % -46.93% 298.81% 148.20% -9.74% 0.20% -35.26% -
  Horiz. % 307.58% 579.57% 145.32% 58.55% 64.87% 64.74% 100.00%
P/EPS -342.31 -362.86 126.32 471.43 36.00 39.47 122.22 -
  YoY % 5.66% -387.25% -73.20% 1,209.53% -8.79% -67.71% -
  Horiz. % -280.08% -296.89% 103.35% 385.72% 29.46% 32.29% 100.00%
EY -0.29 -0.28 0.79 0.21 2.78 2.53 0.82 -
  YoY % -3.57% -135.44% 276.19% -92.45% 9.88% 208.54% -
  Horiz. % -35.37% -34.15% 96.34% 25.61% 339.02% 308.54% 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 2.87 0.04 0.03 1.63 3.06 3.51 2.86 0.06%
  YoY % 7,075.00% 33.33% -98.16% -46.73% -12.82% 22.73% -
  Horiz. % 100.35% 1.40% 1.05% 56.99% 106.99% 122.73% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 20/02/14 26/02/13 28/02/12 25/02/11 22/02/10 23/02/09 -
Price 0.9350 1.2100 0.8000 0.3400 0.5600 0.5600 0.3700 -
P/RPS 76.72 131.09 38.33 14.32 15.97 14.35 19.96 25.15%
  YoY % -41.48% 242.00% 167.67% -10.33% 11.29% -28.11% -
  Horiz. % 384.37% 656.76% 192.03% 71.74% 80.01% 71.89% 100.00%
P/EPS -359.62 -345.71 140.35 485.71 37.33 36.84 102.78 -
  YoY % -4.02% -346.32% -71.10% 1,201.12% 1.33% -64.16% -
  Horiz. % -349.89% -336.36% 136.55% 472.57% 36.32% 35.84% 100.00%
EY -0.28 -0.29 0.71 0.21 2.68 2.71 0.97 -
  YoY % 3.45% -140.85% 238.10% -92.16% -1.11% 179.38% -
  Horiz. % -28.87% -29.90% 73.20% 21.65% 276.29% 279.38% 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 3.02 0.04 0.03 1.68 3.17 3.27 2.40 3.90%
  YoY % 7,450.00% 33.33% -98.21% -47.00% -3.06% 36.25% -
  Horiz. % 125.83% 1.67% 1.25% 70.00% 132.08% 136.25% 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
 
 

472  511  629  850 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.0350.00 
 SAPNRG 0.12+0.005 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 VSOLAR 0.0450.00 
 KGROUP 0.0550.00 
 ARMADA 0.295+0.025 
 KNM 0.21+0.015 
 KANGER 0.180.00 
 HIBISCS 0.625+0.035 

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