Highlights

[BAHVEST] YoY Quarter Result on 2015-03-31 [#4]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     334.15%    YoY -     488.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 755 7,300 5,920 6,315 7,046 7,592 10,825 -35.83%
  YoY % -89.66% 23.31% -6.25% -10.37% -7.19% -29.87% -
  Horiz. % 6.97% 67.44% 54.69% 58.34% 65.09% 70.13% 100.00%
PBT 80,240 -51,243 -3,062 251 371 -9,723 2,899 73.88%
  YoY % 256.59% -1,573.51% -1,319.92% -32.35% 103.82% -435.39% -
  Horiz. % 2,767.85% -1,767.61% -105.62% 8.66% 12.80% -335.39% 100.00%
Tax -12,245 -8,398 683 2,238 -1,011 -1,812 -128 113.78%
  YoY % -45.81% -1,329.58% -69.48% 321.36% 44.21% -1,315.62% -
  Horiz. % 9,566.41% 6,560.94% -533.59% -1,748.44% 789.84% 1,415.62% 100.00%
NP 67,995 -59,641 -2,379 2,489 -640 -11,535 2,771 70.43%
  YoY % 214.01% -2,406.98% -195.58% 488.91% 94.45% -516.28% -
  Horiz. % 2,453.81% -2,152.33% -85.85% 89.82% -23.10% -416.28% 100.00%
NP to SH 67,995 -59,641 -2,379 2,489 -640 -11,535 2,771 70.43%
  YoY % 214.01% -2,406.98% -195.58% 488.91% 94.45% -516.28% -
  Horiz. % 2,453.81% -2,152.33% -85.85% 89.82% -23.10% -416.28% 100.00%
Tax Rate 15.26 % - % - % -891.63 % 272.51 % - % 4.42 % 22.93%
  YoY % 0.00% 0.00% 0.00% -427.19% 0.00% 0.00% -
  Horiz. % 345.25% 0.00% 0.00% -20,172.62% 6,165.38% 0.00% 100.00%
Total Cost -67,240 66,941 8,299 3,826 7,686 19,127 8,054 -
  YoY % -200.45% 706.62% 116.91% -50.22% -59.82% 137.48% -
  Horiz. % -834.86% 831.15% 103.04% 47.50% 95.43% 237.48% 100.00%
Net Worth 299,443 247,175 144,426 136,206 123,080 83,302 72,946 26.52%
  YoY % 21.15% 71.14% 6.04% 10.66% 47.75% 14.20% -
  Horiz. % 410.50% 338.85% 197.99% 186.72% 168.73% 114.20% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 299,443 247,175 144,426 136,206 123,080 83,302 72,946 26.52%
  YoY % 21.15% 71.14% 6.04% 10.66% 47.75% 14.20% -
  Horiz. % 410.50% 338.85% 197.99% 186.72% 168.73% 114.20% 100.00%
NOSH 602,260 533,396 432,545 420,000 400,000 352,676 346,374 9.65%
  YoY % 12.91% 23.32% 2.99% 5.00% 13.42% 1.82% -
  Horiz. % 173.88% 153.99% 124.88% 121.26% 115.48% 101.82% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9,005.96 % -817.00 % -40.19 % 39.41 % -9.08 % -151.94 % 25.60 % 165.58%
  YoY % 1,202.32% -1,932.84% -201.98% 534.03% 94.02% -693.52% -
  Horiz. % 35,179.53% -3,191.41% -156.99% 153.95% -35.47% -593.52% 100.00%
ROE 22.71 % -24.13 % -1.65 % 1.83 % -0.52 % -13.85 % 3.80 % 34.69%
  YoY % 194.12% -1,362.42% -190.16% 451.92% 96.25% -464.47% -
  Horiz. % 597.63% -635.00% -43.42% 48.16% -13.68% -364.47% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.13 1.37 1.37 1.50 1.76 2.15 3.13 -41.14%
  YoY % -90.51% 0.00% -8.67% -14.77% -18.14% -31.31% -
  Horiz. % 4.15% 43.77% 43.77% 47.92% 56.23% 68.69% 100.00%
EPS 11.29 -11.21 -0.55 0.60 -0.16 -3.27 0.80 55.42%
  YoY % 200.71% -1,938.18% -191.67% 475.00% 95.11% -508.75% -
  Horiz. % 1,411.25% -1,401.25% -68.75% 75.00% -20.00% -408.75% 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 0.4972 0.4634 0.3339 0.3243 0.3077 0.2362 0.2106 15.39%
  YoY % 7.29% 38.78% 2.96% 5.39% 30.27% 12.16% -
  Horiz. % 236.09% 220.04% 158.55% 153.99% 146.11% 112.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.06 0.59 0.48 0.51 0.57 0.62 0.88 -36.07%
  YoY % -89.83% 22.92% -5.88% -10.53% -8.06% -29.55% -
  Horiz. % 6.82% 67.05% 54.55% 57.95% 64.77% 70.45% 100.00%
EPS 5.52 -4.84 -0.19 0.20 -0.05 -0.94 0.23 69.80%
  YoY % 214.05% -2,447.37% -195.00% 500.00% 94.68% -508.70% -
  Horiz. % 2,400.00% -2,104.35% -82.61% 86.96% -21.74% -408.70% 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 0.2432 0.2007 0.1173 0.1106 0.1000 0.0677 0.0592 26.54%
  YoY % 21.18% 71.10% 6.06% 10.60% 47.71% 14.36% -
  Horiz. % 410.81% 339.02% 198.14% 186.82% 168.92% 114.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0200 0.8200 0.8500 0.8900 1.1000 0.8500 0.3100 -
P/RPS 813.65 59.92 62.11 59.19 62.45 39.49 9.92 108.37%
  YoY % 1,257.89% -3.53% 4.93% -5.22% 58.14% 298.08% -
  Horiz. % 8,202.12% 604.03% 626.11% 596.67% 629.54% 398.08% 100.00%
P/EPS 9.03 -7.33 -154.55 150.18 -687.50 -25.99 38.75 -21.55%
  YoY % 223.19% 95.26% -202.91% 121.84% -2,545.25% -167.07% -
  Horiz. % 23.30% -18.92% -398.84% 387.56% -1,774.19% -67.07% 100.00%
EY 11.07 -13.64 -0.65 0.67 -0.15 -3.85 2.58 27.46%
  YoY % 181.16% -1,998.46% -197.01% 546.67% 96.10% -249.22% -
  Horiz. % 429.07% -528.68% -25.19% 25.97% -5.81% -149.22% 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 2.05 1.77 2.55 2.74 3.57 3.60 1.47 5.70%
  YoY % 15.82% -30.59% -6.93% -23.25% -0.83% 144.90% -
  Horiz. % 139.46% 120.41% 173.47% 186.39% 242.86% 244.90% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 30/05/16 28/05/15 29/05/14 04/06/13 28/05/12 -
Price 1.1500 0.8000 0.8050 0.8350 1.0400 1.0700 0.3100 -
P/RPS 917.35 58.45 58.82 55.53 59.04 49.71 9.92 112.58%
  YoY % 1,469.46% -0.63% 5.92% -5.95% 18.77% 401.11% -
  Horiz. % 9,247.48% 589.21% 592.94% 559.78% 595.16% 501.11% 100.00%
P/EPS 10.19 -7.15 -146.36 140.90 -650.00 -32.71 38.75 -19.95%
  YoY % 242.52% 95.11% -203.88% 121.68% -1,887.16% -184.41% -
  Horiz. % 26.30% -18.45% -377.70% 363.61% -1,677.42% -84.41% 100.00%
EY 9.82 -13.98 -0.68 0.71 -0.15 -3.06 2.58 24.94%
  YoY % 170.24% -1,955.88% -195.77% 573.33% 95.10% -218.60% -
  Horiz. % 380.62% -541.86% -26.36% 27.52% -5.81% -118.60% 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 2.31 1.73 2.41 2.57 3.38 4.53 1.47 7.82%
  YoY % 33.53% -28.22% -6.23% -23.96% -25.39% 208.16% -
  Horiz. % 157.14% 117.69% 163.95% 174.83% 229.93% 308.16% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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