Highlights

[BAHVEST] YoY Quarter Result on 2014-12-31 [#3]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 13-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     45.09%    YoY -     23.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 4,030 5,833 4,944 4,983 3,671 7,367 7,803 -10.42%
  YoY % -30.91% 17.98% -0.78% 35.74% -50.17% -5.59% -
  Horiz. % 51.65% 74.75% 63.36% 63.86% 47.05% 94.41% 100.00%
PBT -3,911 -1,563 -1,951 -1,063 -1,392 2,012 230 -
  YoY % -150.22% 19.89% -83.54% 23.64% -169.18% 774.78% -
  Horiz. % -1,700.43% -679.57% -848.26% -462.17% -605.22% 874.78% 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 -3,911 -1,563 -1,951 -1,063 -1,392 2,012 230 -
  YoY % -150.22% 19.89% -83.54% 23.64% -169.18% 774.78% -
  Horiz. % -1,700.43% -679.57% -848.26% -462.17% -605.22% 874.78% 100.00%
NP to SH -3,911 -1,563 -1,951 -1,063 -1,392 2,012 230 -
  YoY % -150.22% 19.89% -83.54% 23.64% -169.18% 774.78% -
  Horiz. % -1,700.43% -679.57% -848.26% -462.17% -605.22% 874.78% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,941 7,396 6,895 6,046 5,063 5,355 7,573 0.79%
  YoY % 7.37% 7.27% 14.04% 19.42% -5.45% -29.29% -
  Horiz. % 104.86% 97.66% 91.05% 79.84% 66.86% 70.71% 100.00%
Net Worth 173,489 152,370 14,204,128 126,660 12,026,880 8,115,066 66,634 17.27%
  YoY % 13.86% -98.93% 11,114.33% -98.95% 48.20% 12,078.51% -
  Horiz. % 260.36% 228.67% 21,316.55% 190.08% 18,049.09% 12,178.51% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 173,489 152,370 14,204,128 126,660 12,026,880 8,115,066 66,634 17.27%
  YoY % 13.86% -98.93% 11,114.33% -98.95% 48.20% 12,078.51% -
  Horiz. % 260.36% 228.67% 21,316.55% 190.08% 18,049.09% 12,178.51% 100.00%
NOSH 600,308 446,571 424,130 408,846 397,714 352,982 328,571 10.56%
  YoY % 34.43% 5.29% 3.74% 2.80% 12.67% 7.43% -
  Horiz. % 182.70% 135.91% 129.08% 124.43% 121.04% 107.43% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -97.05 % -26.80 % -39.46 % -21.33 % -37.92 % 27.31 % 2.95 % -
  YoY % -262.13% 32.08% -85.00% 43.75% -238.85% 825.76% -
  Horiz. % -3,289.83% -908.47% -1,337.63% -723.05% -1,285.42% 925.76% 100.00%
ROE -2.25 % -1.03 % -0.01 % -0.84 % -0.01 % 0.02 % 0.35 % -
  YoY % -118.45% -10,200.00% 98.81% -8,300.00% -150.00% -94.29% -
  Horiz. % -642.86% -294.29% -2.86% -240.00% -2.86% 5.71% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.67 1.31 1.17 1.22 0.92 2.09 2.37 -18.97%
  YoY % -48.85% 11.97% -4.10% 32.61% -55.98% -11.81% -
  Horiz. % 28.27% 55.27% 49.37% 51.48% 38.82% 88.19% 100.00%
EPS -0.65 0.35 -0.46 -0.26 -0.35 0.57 0.07 -
  YoY % -285.71% 176.09% -76.92% 25.71% -161.40% 714.29% -
  Horiz. % -928.57% 500.00% -657.14% -371.43% -500.00% 814.29% 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 0.2890 0.3412 33.4900 0.3098 30.2400 22.9900 0.2028 6.08%
  YoY % -15.30% -98.98% 10,710.20% -98.98% 31.54% 11,236.29% -
  Horiz. % 142.50% 168.24% 16,513.81% 152.76% 14,911.24% 11,336.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.33 0.47 0.40 0.40 0.30 0.60 0.63 -10.21%
  YoY % -29.79% 17.50% 0.00% 33.33% -50.00% -4.76% -
  Horiz. % 52.38% 74.60% 63.49% 63.49% 47.62% 95.24% 100.00%
EPS -0.32 -0.13 -0.16 -0.09 -0.11 0.16 0.02 -
  YoY % -146.15% 18.75% -77.78% 18.18% -168.75% 700.00% -
  Horiz. % -1,600.00% -650.00% -800.00% -450.00% -550.00% 800.00% 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 0.1409 0.1237 11.5356 0.1029 9.7674 6.5905 0.0541 17.28%
  YoY % 13.90% -98.93% 11,110.50% -98.95% 48.20% 12,082.07% -
  Horiz. % 260.44% 228.65% 21,322.74% 190.20% 18,054.34% 12,182.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.6500 0.9550 1.1500 0.8900 1.2700 0.7200 0.3300 -
P/RPS 96.82 73.11 98.65 73.02 137.59 34.50 13.90 38.15%
  YoY % 32.43% -25.89% 35.10% -46.93% 298.81% 148.20% -
  Horiz. % 696.55% 525.97% 709.71% 525.32% 989.86% 248.20% 100.00%
P/EPS -99.77 -272.86 -250.00 -342.31 -362.86 126.32 471.43 -
  YoY % 63.44% -9.14% 26.97% 5.66% -387.25% -73.20% -
  Horiz. % -21.16% -57.88% -53.03% -72.61% -76.97% 26.80% 100.00%
EY -1.00 -0.37 -0.40 -0.29 -0.28 0.79 0.21 -
  YoY % -170.27% 7.50% -37.93% -3.57% -135.44% 276.19% -
  Horiz. % -476.19% -176.19% -190.48% -138.10% -133.33% 376.19% 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 2.25 2.80 0.03 2.87 0.04 0.03 1.63 5.51%
  YoY % -19.64% 9,233.33% -98.95% 7,075.00% 33.33% -98.16% -
  Horiz. % 138.04% 171.78% 1.84% 176.07% 2.45% 1.84% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 25/02/16 13/02/15 20/02/14 26/02/13 28/02/12 -
Price 0.9900 0.8850 0.8700 0.9350 1.2100 0.8000 0.3400 -
P/RPS 147.47 67.76 74.63 76.72 131.09 38.33 14.32 47.45%
  YoY % 117.64% -9.21% -2.72% -41.48% 242.00% 167.67% -
  Horiz. % 1,029.82% 473.18% 521.16% 535.75% 915.43% 267.67% 100.00%
P/EPS -151.96 -252.86 -189.13 -359.62 -345.71 140.35 485.71 -
  YoY % 39.90% -33.70% 47.41% -4.02% -346.32% -71.10% -
  Horiz. % -31.29% -52.06% -38.94% -74.04% -71.18% 28.90% 100.00%
EY -0.66 -0.40 -0.53 -0.28 -0.29 0.71 0.21 -
  YoY % -65.00% 24.53% -89.29% 3.45% -140.85% 238.10% -
  Horiz. % -314.29% -190.48% -252.38% -133.33% -138.10% 338.10% 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 3.43 2.59 0.03 3.02 0.04 0.03 1.68 12.62%
  YoY % 32.43% 8,533.33% -99.01% 7,450.00% 33.33% -98.21% -
  Horiz. % 204.17% 154.17% 1.79% 179.76% 2.38% 1.79% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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