Highlights

[BAHVEST] YoY Quarter Result on 2012-12-31 [#3]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -9.25%    YoY -     774.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,944 4,983 3,671 7,367 7,803 11,546 12,861 -14.72%
  YoY % -0.78% 35.74% -50.17% -5.59% -32.42% -10.22% -
  Horiz. % 38.44% 38.75% 28.54% 57.28% 60.67% 89.78% 100.00%
PBT -1,951 -1,063 -1,392 2,012 230 4,939 5,009 -
  YoY % -83.54% 23.64% -169.18% 774.78% -95.34% -1.40% -
  Horiz. % -38.95% -21.22% -27.79% 40.17% 4.59% 98.60% 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 -1,951 -1,063 -1,392 2,012 230 4,939 5,009 -
  YoY % -83.54% 23.64% -169.18% 774.78% -95.34% -1.40% -
  Horiz. % -38.95% -21.22% -27.79% 40.17% 4.59% 98.60% 100.00%
NP to SH -1,951 -1,063 -1,392 2,012 230 4,939 5,009 -
  YoY % -83.54% 23.64% -169.18% 774.78% -95.34% -1.40% -
  Horiz. % -38.95% -21.22% -27.79% 40.17% 4.59% 98.60% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,895 6,046 5,063 5,355 7,573 6,607 7,852 -2.14%
  YoY % 14.04% 19.42% -5.45% -29.29% 14.62% -15.86% -
  Horiz. % 87.81% 77.00% 64.48% 68.20% 96.45% 84.14% 100.00%
Net Worth 14,204,128 126,660 12,026,880 8,115,066 66,634 58,181 56,351 151.23%
  YoY % 11,114.33% -98.95% 48.20% 12,078.51% 14.53% 3.25% -
  Horiz. % 25,206.41% 224.77% 21,342.70% 14,400.86% 118.25% 103.25% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 14,204,128 126,660 12,026,880 8,115,066 66,634 58,181 56,351 151.23%
  YoY % 11,114.33% -98.95% 48.20% 12,078.51% 14.53% 3.25% -
  Horiz. % 25,206.41% 224.77% 21,342.70% 14,400.86% 118.25% 103.25% 100.00%
NOSH 424,130 408,846 397,714 352,982 328,571 329,266 329,539 4.29%
  YoY % 3.74% 2.80% 12.67% 7.43% -0.21% -0.08% -
  Horiz. % 128.70% 124.07% 120.69% 107.11% 99.71% 99.92% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -39.46 % -21.33 % -37.92 % 27.31 % 2.95 % 42.78 % 38.95 % -
  YoY % -85.00% 43.75% -238.85% 825.76% -93.10% 9.83% -
  Horiz. % -101.31% -54.76% -97.36% 70.12% 7.57% 109.83% 100.00%
ROE -0.01 % -0.84 % -0.01 % 0.02 % 0.35 % 8.49 % 8.89 % -
  YoY % 98.81% -8,300.00% -150.00% -94.29% -95.88% -4.50% -
  Horiz. % -0.11% -9.45% -0.11% 0.22% 3.94% 95.50% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.17 1.22 0.92 2.09 2.37 3.51 3.90 -18.17%
  YoY % -4.10% 32.61% -55.98% -11.81% -32.48% -10.00% -
  Horiz. % 30.00% 31.28% 23.59% 53.59% 60.77% 90.00% 100.00%
EPS -0.46 -0.26 -0.35 0.57 0.07 1.50 1.52 -
  YoY % -76.92% 25.71% -161.40% 714.29% -95.33% -1.32% -
  Horiz. % -30.26% -17.11% -23.03% 37.50% 4.61% 98.68% 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 33.4900 0.3098 30.2400 22.9900 0.2028 0.1767 0.1710 140.89%
  YoY % 10,710.20% -98.98% 31.54% 11,236.29% 14.77% 3.33% -
  Horiz. % 19,584.80% 181.17% 17,684.21% 13,444.44% 118.60% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.40 0.40 0.30 0.60 0.63 0.94 1.04 -14.72%
  YoY % 0.00% 33.33% -50.00% -4.76% -32.98% -9.62% -
  Horiz. % 38.46% 38.46% 28.85% 57.69% 60.58% 90.38% 100.00%
EPS -0.16 -0.09 -0.11 0.16 0.02 0.40 0.41 -
  YoY % -77.78% 18.18% -168.75% 700.00% -95.00% -2.44% -
  Horiz. % -39.02% -21.95% -26.83% 39.02% 4.88% 97.56% 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 11.5356 0.1029 9.7674 6.5905 0.0541 0.0473 0.0458 151.20%
  YoY % 11,110.50% -98.95% 48.20% 12,082.07% 14.38% 3.28% -
  Horiz. % 25,186.90% 224.67% 21,326.20% 14,389.74% 118.12% 103.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.1500 0.8900 1.2700 0.7200 0.3300 0.5400 0.6000 -
P/RPS 98.65 73.02 137.59 34.50 13.90 15.40 15.37 36.30%
  YoY % 35.10% -46.93% 298.81% 148.20% -9.74% 0.20% -
  Horiz. % 641.83% 475.08% 895.19% 224.46% 90.44% 100.20% 100.00%
P/EPS -250.00 -342.31 -362.86 126.32 471.43 36.00 39.47 -
  YoY % 26.97% 5.66% -387.25% -73.20% 1,209.53% -8.79% -
  Horiz. % -633.39% -867.27% -919.33% 320.04% 1,194.40% 91.21% 100.00%
EY -0.40 -0.29 -0.28 0.79 0.21 2.78 2.53 -
  YoY % -37.93% -3.57% -135.44% 276.19% -92.45% 9.88% -
  Horiz. % -15.81% -11.46% -11.07% 31.23% 8.30% 109.88% 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 0.03 2.87 0.04 0.03 1.63 3.06 3.51 -54.77%
  YoY % -98.95% 7,075.00% 33.33% -98.16% -46.73% -12.82% -
  Horiz. % 0.85% 81.77% 1.14% 0.85% 46.44% 87.18% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 13/02/15 20/02/14 26/02/13 28/02/12 25/02/11 22/02/10 -
Price 0.8700 0.9350 1.2100 0.8000 0.3400 0.5600 0.5600 -
P/RPS 74.63 76.72 131.09 38.33 14.32 15.97 14.35 31.61%
  YoY % -2.72% -41.48% 242.00% 167.67% -10.33% 11.29% -
  Horiz. % 520.07% 534.63% 913.52% 267.11% 99.79% 111.29% 100.00%
P/EPS -189.13 -359.62 -345.71 140.35 485.71 37.33 36.84 -
  YoY % 47.41% -4.02% -346.32% -71.10% 1,201.12% 1.33% -
  Horiz. % -513.38% -976.17% -938.41% 380.97% 1,318.43% 101.33% 100.00%
EY -0.53 -0.28 -0.29 0.71 0.21 2.68 2.71 -
  YoY % -89.29% 3.45% -140.85% 238.10% -92.16% -1.11% -
  Horiz. % -19.56% -10.33% -10.70% 26.20% 7.75% 98.89% 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 0.03 3.02 0.04 0.03 1.68 3.17 3.27 -54.23%
  YoY % -99.01% 7,450.00% 33.33% -98.21% -47.00% -3.06% -
  Horiz. % 0.92% 92.35% 1.22% 0.92% 51.38% 96.94% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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