Highlights

[BAHVEST] YoY Quarter Result on 2011-03-31 [#4]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     3.66%    YoY -     -28.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 7,046 7,592 10,825 13,705 18,440 10,866 9,048 -4.08%
  YoY % -7.19% -29.87% -21.01% -25.68% 69.70% 20.09% -
  Horiz. % 77.87% 83.91% 119.64% 151.47% 203.80% 120.09% 100.00%
PBT 371 -9,723 2,899 6,188 7,803 3,813 3,685 -31.78%
  YoY % 103.82% -435.39% -53.15% -20.70% 104.64% 3.47% -
  Horiz. % 10.07% -263.85% 78.67% 167.92% 211.75% 103.47% 100.00%
Tax -1,011 -1,812 -128 -1,068 -640 -590 -630 8.20%
  YoY % 44.21% -1,315.62% 88.01% -66.88% -8.47% 6.35% -
  Horiz. % 160.48% 287.62% 20.32% 169.52% 101.59% 93.65% 100.00%
NP -640 -11,535 2,771 5,120 7,163 3,223 3,055 -
  YoY % 94.45% -516.28% -45.88% -28.52% 122.25% 5.50% -
  Horiz. % -20.95% -377.58% 90.70% 167.59% 234.47% 105.50% 100.00%
NP to SH -640 -11,535 2,771 5,120 7,163 3,223 3,055 -
  YoY % 94.45% -516.28% -45.88% -28.52% 122.25% 5.50% -
  Horiz. % -20.95% -377.58% 90.70% 167.59% 234.47% 105.50% 100.00%
Tax Rate 272.51 % - % 4.42 % 17.26 % 8.20 % 15.47 % 17.10 % 58.60%
  YoY % 0.00% 0.00% -74.39% 110.49% -46.99% -9.53% -
  Horiz. % 1,593.63% 0.00% 25.85% 100.94% 47.95% 90.47% 100.00%
Total Cost 7,686 19,127 8,054 8,585 11,277 7,643 5,993 4.23%
  YoY % -59.82% 137.48% -6.19% -23.87% 47.55% 27.53% -
  Horiz. % 128.25% 319.16% 134.39% 143.25% 188.17% 127.53% 100.00%
Net Worth 123,080 83,302 72,946 63,680 63,608 54,071 51,507 15.62%
  YoY % 47.75% 14.20% 14.55% 0.11% 17.64% 4.98% -
  Horiz. % 238.95% 161.73% 141.62% 123.63% 123.49% 104.98% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 123,080 83,302 72,946 63,680 63,608 54,071 51,507 15.62%
  YoY % 47.75% 14.20% 14.55% 0.11% 17.64% 4.98% -
  Horiz. % 238.95% 161.73% 141.62% 123.63% 123.49% 104.98% 100.00%
NOSH 400,000 352,676 346,374 329,268 330,092 329,902 328,494 3.34%
  YoY % 13.42% 1.82% 5.20% -0.25% 0.06% 0.43% -
  Horiz. % 121.77% 107.36% 105.44% 100.24% 100.49% 100.43% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -9.08 % -151.94 % 25.60 % 37.36 % 38.84 % 29.66 % 33.76 % -
  YoY % 94.02% -693.52% -31.48% -3.81% 30.95% -12.14% -
  Horiz. % -26.90% -450.06% 75.83% 110.66% 115.05% 87.86% 100.00%
ROE -0.52 % -13.85 % 3.80 % 8.04 % 11.26 % 5.96 % 5.93 % -
  YoY % 96.25% -464.47% -52.74% -28.60% 88.93% 0.51% -
  Horiz. % -8.77% -233.56% 64.08% 135.58% 189.88% 100.51% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.76 2.15 3.13 4.16 5.59 3.29 2.75 -7.17%
  YoY % -18.14% -31.31% -24.76% -25.58% 69.91% 19.64% -
  Horiz. % 64.00% 78.18% 113.82% 151.27% 203.27% 119.64% 100.00%
EPS -0.16 -3.27 0.80 1.55 2.17 0.98 0.93 -
  YoY % 95.11% -508.75% -48.39% -28.57% 121.43% 5.38% -
  Horiz. % -17.20% -351.61% 86.02% 166.67% 233.33% 105.38% 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 0.3077 0.2362 0.2106 0.1934 0.1927 0.1639 0.1568 11.89%
  YoY % 30.27% 12.16% 8.89% 0.36% 17.57% 4.53% -
  Horiz. % 196.24% 150.64% 134.31% 123.34% 122.90% 104.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.57 0.62 0.88 1.11 1.50 0.88 0.73 -4.04%
  YoY % -8.06% -29.55% -20.72% -26.00% 70.45% 20.55% -
  Horiz. % 78.08% 84.93% 120.55% 152.05% 205.48% 120.55% 100.00%
EPS -0.05 -0.94 0.23 0.42 0.58 0.26 0.25 -
  YoY % 94.68% -508.70% -45.24% -27.59% 123.08% 4.00% -
  Horiz. % -20.00% -376.00% 92.00% 168.00% 232.00% 104.00% 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 0.1000 0.0677 0.0592 0.0517 0.0517 0.0439 0.0418 15.64%
  YoY % 47.71% 14.36% 14.51% 0.00% 17.77% 5.02% -
  Horiz. % 239.23% 161.96% 141.63% 123.68% 123.68% 105.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.1000 0.8500 0.3100 0.5000 0.5600 0.4000 0.6300 -
P/RPS 62.45 39.49 9.92 12.01 10.02 12.14 22.87 18.22%
  YoY % 58.14% 298.08% -17.40% 19.86% -17.46% -46.92% -
  Horiz. % 273.07% 172.67% 43.38% 52.51% 43.81% 53.08% 100.00%
P/EPS -687.50 -25.99 38.75 32.16 25.81 40.94 67.74 -
  YoY % -2,545.25% -167.07% 20.49% 24.60% -36.96% -39.56% -
  Horiz. % -1,014.91% -38.37% 57.20% 47.48% 38.10% 60.44% 100.00%
EY -0.15 -3.85 2.58 3.11 3.88 2.44 1.48 -
  YoY % 96.10% -249.22% -17.04% -19.85% 59.02% 64.86% -
  Horiz. % -10.14% -260.14% 174.32% 210.14% 262.16% 164.86% 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 3.57 3.60 1.47 2.59 2.91 2.44 4.02 -1.96%
  YoY % -0.83% 144.90% -43.24% -11.00% 19.26% -39.30% -
  Horiz. % 88.81% 89.55% 36.57% 64.43% 72.39% 60.70% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 04/06/13 28/05/12 26/05/11 27/05/10 25/05/09 28/05/08 -
Price 1.0400 1.0700 0.3100 0.5000 0.5700 0.4000 0.6800 -
P/RPS 59.04 49.71 9.92 12.01 10.20 12.14 24.69 15.63%
  YoY % 18.77% 401.11% -17.40% 17.75% -15.98% -50.83% -
  Horiz. % 239.13% 201.34% 40.18% 48.64% 41.31% 49.17% 100.00%
P/EPS -650.00 -32.71 38.75 32.16 26.27 40.94 73.12 -
  YoY % -1,887.16% -184.41% 20.49% 22.42% -35.83% -44.01% -
  Horiz. % -888.95% -44.73% 53.00% 43.98% 35.93% 55.99% 100.00%
EY -0.15 -3.06 2.58 3.11 3.81 2.44 1.37 -
  YoY % 95.10% -218.60% -17.04% -18.37% 56.15% 78.10% -
  Horiz. % -10.95% -223.36% 188.32% 227.01% 278.10% 178.10% 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 3.38 4.53 1.47 2.59 2.96 2.44 4.34 -4.08%
  YoY % -25.39% 208.16% -43.24% -12.50% 21.31% -43.78% -
  Horiz. % 77.88% 104.38% 33.87% 59.68% 68.20% 56.22% 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
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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