Highlights

[BAHVEST] YoY Quarter Result on 2016-03-31 [#4]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -21.94%    YoY -     -195.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 31,819 755 7,300 5,920 6,315 7,046 7,592 26.96%
  YoY % 4,114.44% -89.66% 23.31% -6.25% -10.37% -7.19% -
  Horiz. % 419.11% 9.94% 96.15% 77.98% 83.18% 92.81% 100.00%
PBT 7,448 80,240 -51,243 -3,062 251 371 -9,723 -
  YoY % -90.72% 256.59% -1,573.51% -1,319.92% -32.35% 103.82% -
  Horiz. % -76.60% -825.26% 527.03% 31.49% -2.58% -3.82% 100.00%
Tax 1,170 -12,245 -8,398 683 2,238 -1,011 -1,812 -
  YoY % 109.55% -45.81% -1,329.58% -69.48% 321.36% 44.21% -
  Horiz. % -64.57% 675.77% 463.47% -37.69% -123.51% 55.79% 100.00%
NP 8,618 67,995 -59,641 -2,379 2,489 -640 -11,535 -
  YoY % -87.33% 214.01% -2,406.98% -195.58% 488.91% 94.45% -
  Horiz. % -74.71% -589.47% 517.04% 20.62% -21.58% 5.55% 100.00%
NP to SH 8,618 67,995 -59,641 -2,379 2,489 -640 -11,535 -
  YoY % -87.33% 214.01% -2,406.98% -195.58% 488.91% 94.45% -
  Horiz. % -74.71% -589.47% 517.04% 20.62% -21.58% 5.55% 100.00%
Tax Rate -15.71 % 15.26 % - % - % -891.63 % 272.51 % - % -
  YoY % -202.95% 0.00% 0.00% 0.00% -427.19% 0.00% -
  Horiz. % -5.76% 5.60% 0.00% 0.00% -327.19% 100.00% -
Total Cost 23,201 -67,240 66,941 8,299 3,826 7,686 19,127 3.27%
  YoY % 134.50% -200.45% 706.62% 116.91% -50.22% -59.82% -
  Horiz. % 121.30% -351.54% 349.98% 43.39% 20.00% 40.18% 100.00%
Net Worth 459,947 299,443 247,175 144,426 136,206 123,080 83,302 32.93%
  YoY % 53.60% 21.15% 71.14% 6.04% 10.66% 47.75% -
  Horiz. % 552.14% 359.47% 296.72% 173.38% 163.51% 147.75% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 459,947 299,443 247,175 144,426 136,206 123,080 83,302 32.93%
  YoY % 53.60% 21.15% 71.14% 6.04% 10.66% 47.75% -
  Horiz. % 552.14% 359.47% 296.72% 173.38% 163.51% 147.75% 100.00%
NOSH 1,221,964 602,260 533,396 432,545 420,000 400,000 352,676 23.00%
  YoY % 102.90% 12.91% 23.32% 2.99% 5.00% 13.42% -
  Horiz. % 346.48% 170.77% 151.24% 122.65% 119.09% 113.42% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 27.08 % 9,005.96 % -817.00 % -40.19 % 39.41 % -9.08 % -151.94 % -
  YoY % -99.70% 1,202.32% -1,932.84% -201.98% 534.03% 94.02% -
  Horiz. % -17.82% -5,927.31% 537.71% 26.45% -25.94% 5.98% 100.00%
ROE 1.87 % 22.71 % -24.13 % -1.65 % 1.83 % -0.52 % -13.85 % -
  YoY % -91.77% 194.12% -1,362.42% -190.16% 451.92% 96.25% -
  Horiz. % -13.50% -163.97% 174.22% 11.91% -13.21% 3.75% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.60 0.13 1.37 1.37 1.50 1.76 2.15 3.22%
  YoY % 1,900.00% -90.51% 0.00% -8.67% -14.77% -18.14% -
  Horiz. % 120.93% 6.05% 63.72% 63.72% 69.77% 81.86% 100.00%
EPS 0.71 11.29 -11.21 -0.55 0.60 -0.16 -3.27 -
  YoY % -93.71% 200.71% -1,938.18% -191.67% 475.00% 95.11% -
  Horiz. % -21.71% -345.26% 342.81% 16.82% -18.35% 4.89% 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 0.3764 0.4972 0.4634 0.3339 0.3243 0.3077 0.2362 8.07%
  YoY % -24.30% 7.29% 38.78% 2.96% 5.39% 30.27% -
  Horiz. % 159.36% 210.50% 196.19% 141.36% 137.30% 130.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.58 0.06 0.59 0.48 0.51 0.57 0.62 26.81%
  YoY % 4,200.00% -89.83% 22.92% -5.88% -10.53% -8.06% -
  Horiz. % 416.13% 9.68% 95.16% 77.42% 82.26% 91.94% 100.00%
EPS 0.70 5.52 -4.84 -0.19 0.20 -0.05 -0.94 -
  YoY % -87.32% 214.05% -2,447.37% -195.00% 500.00% 94.68% -
  Horiz. % -74.47% -587.23% 514.89% 20.21% -21.28% 5.32% 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 0.3735 0.2432 0.2007 0.1173 0.1106 0.1000 0.0677 32.91%
  YoY % 53.58% 21.18% 71.10% 6.06% 10.60% 47.71% -
  Horiz. % 551.70% 359.23% 296.45% 173.26% 163.37% 147.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.6900 1.0200 0.8200 0.8500 0.8900 1.1000 0.8500 -
P/RPS 26.50 813.65 59.92 62.11 59.19 62.45 39.49 -6.43%
  YoY % -96.74% 1,257.89% -3.53% 4.93% -5.22% 58.14% -
  Horiz. % 67.11% 2,060.40% 151.73% 157.28% 149.89% 158.14% 100.00%
P/EPS 97.84 9.03 -7.33 -154.55 150.18 -687.50 -25.99 -
  YoY % 983.50% 223.19% 95.26% -202.91% 121.84% -2,545.25% -
  Horiz. % -376.45% -34.74% 28.20% 594.65% -577.84% 2,645.25% 100.00%
EY 1.02 11.07 -13.64 -0.65 0.67 -0.15 -3.85 -
  YoY % -90.79% 181.16% -1,998.46% -197.01% 546.67% 96.10% -
  Horiz. % -26.49% -287.53% 354.29% 16.88% -17.40% 3.90% 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 1.83 2.05 1.77 2.55 2.74 3.57 3.60 -10.66%
  YoY % -10.73% 15.82% -30.59% -6.93% -23.25% -0.83% -
  Horiz. % 50.83% 56.94% 49.17% 70.83% 76.11% 99.17% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 30/05/17 30/05/16 28/05/15 29/05/14 04/06/13 -
Price 0.6400 1.1500 0.8000 0.8050 0.8350 1.0400 1.0700 -
P/RPS 24.58 917.35 58.45 58.82 55.53 59.04 49.71 -11.07%
  YoY % -97.32% 1,469.46% -0.63% 5.92% -5.95% 18.77% -
  Horiz. % 49.45% 1,845.40% 117.58% 118.33% 111.71% 118.77% 100.00%
P/EPS 90.75 10.19 -7.15 -146.36 140.90 -650.00 -32.71 -
  YoY % 790.58% 242.52% 95.11% -203.88% 121.68% -1,887.16% -
  Horiz. % -277.44% -31.15% 21.86% 447.45% -430.76% 1,987.16% 100.00%
EY 1.10 9.82 -13.98 -0.68 0.71 -0.15 -3.06 -
  YoY % -88.80% 170.24% -1,955.88% -195.77% 573.33% 95.10% -
  Horiz. % -35.95% -320.92% 456.86% 22.22% -23.20% 4.90% 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 1.70 2.31 1.73 2.41 2.57 3.38 4.53 -15.06%
  YoY % -26.41% 33.53% -28.22% -6.23% -23.96% -25.39% -
  Horiz. % 37.53% 50.99% 38.19% 53.20% 56.73% 74.61% 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
 
 

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