Highlights

[BAHVEST] YoY Quarter Result on 2018-03-31 [#4]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     1,838.56%    YoY -     214.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 19,565 31,819 755 7,300 5,920 6,315 7,046 18.54%
  YoY % -38.51% 4,114.44% -89.66% 23.31% -6.25% -10.37% -
  Horiz. % 277.68% 451.59% 10.72% 103.60% 84.02% 89.63% 100.00%
PBT -193,992 7,448 80,240 -51,243 -3,062 251 371 -
  YoY % -2,704.62% -90.72% 256.59% -1,573.51% -1,319.92% -32.35% -
  Horiz. % -52,288.95% 2,007.55% 21,628.03% -13,812.13% -825.34% 67.65% 100.00%
Tax 19,475 1,170 -12,245 -8,398 683 2,238 -1,011 -
  YoY % 1,564.53% 109.55% -45.81% -1,329.58% -69.48% 321.36% -
  Horiz. % -1,926.31% -115.73% 1,211.18% 830.66% -67.56% -221.36% 100.00%
NP -174,517 8,618 67,995 -59,641 -2,379 2,489 -640 154.43%
  YoY % -2,125.03% -87.33% 214.01% -2,406.98% -195.58% 488.91% -
  Horiz. % 27,268.28% -1,346.56% -10,624.22% 9,318.91% 371.72% -388.91% 100.00%
NP to SH -174,517 8,618 67,995 -59,641 -2,379 2,489 -640 154.43%
  YoY % -2,125.03% -87.33% 214.01% -2,406.98% -195.58% 488.91% -
  Horiz. % 27,268.28% -1,346.56% -10,624.22% 9,318.91% 371.72% -388.91% 100.00%
Tax Rate - % -15.71 % 15.26 % - % - % -891.63 % 272.51 % -
  YoY % 0.00% -202.95% 0.00% 0.00% 0.00% -427.19% -
  Horiz. % 0.00% -5.76% 5.60% 0.00% 0.00% -327.19% 100.00%
Total Cost 194,082 23,201 -67,240 66,941 8,299 3,826 7,686 71.20%
  YoY % 736.52% 134.50% -200.45% 706.62% 116.91% -50.22% -
  Horiz. % 2,525.14% 301.86% -874.84% 870.95% 107.98% 49.78% 100.00%
Net Worth 129,734 459,947 299,443 247,175 144,426 136,206 123,080 0.88%
  YoY % -71.79% 53.60% 21.15% 71.14% 6.04% 10.66% -
  Horiz. % 105.41% 373.70% 243.29% 200.83% 117.34% 110.66% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 129,734 459,947 299,443 247,175 144,426 136,206 123,080 0.88%
  YoY % -71.79% 53.60% 21.15% 71.14% 6.04% 10.66% -
  Horiz. % 105.41% 373.70% 243.29% 200.83% 117.34% 110.66% 100.00%
NOSH 1,225,062 1,221,964 602,260 533,396 432,545 420,000 400,000 20.49%
  YoY % 0.25% 102.90% 12.91% 23.32% 2.99% 5.00% -
  Horiz. % 306.27% 305.49% 150.56% 133.35% 108.14% 105.00% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -891.99 % 27.08 % 9,005.96 % -817.00 % -40.19 % 39.41 % -9.08 % 114.66%
  YoY % -3,393.91% -99.70% 1,202.32% -1,932.84% -201.98% 534.03% -
  Horiz. % 9,823.68% -298.24% -99,184.59% 8,997.80% 442.62% -434.03% 100.00%
ROE -134.52 % 1.87 % 22.71 % -24.13 % -1.65 % 1.83 % -0.52 % 152.21%
  YoY % -7,293.58% -91.77% 194.12% -1,362.42% -190.16% 451.92% -
  Horiz. % 25,869.23% -359.62% -4,367.31% 4,640.38% 317.31% -351.92% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.60 2.60 0.13 1.37 1.37 1.50 1.76 -1.57%
  YoY % -38.46% 1,900.00% -90.51% 0.00% -8.67% -14.77% -
  Horiz. % 90.91% 147.73% 7.39% 77.84% 77.84% 85.23% 100.00%
EPS -14.25 0.71 11.29 -11.21 -0.55 0.60 -0.16 111.18%
  YoY % -2,107.04% -93.71% 200.71% -1,938.18% -191.67% 475.00% -
  Horiz. % 8,906.25% -443.75% -7,056.25% 7,006.25% 343.75% -375.00% 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 0.1059 0.3764 0.4972 0.4634 0.3339 0.3243 0.3077 -16.27%
  YoY % -71.87% -24.30% 7.29% 38.78% 2.96% 5.39% -
  Horiz. % 34.42% 122.33% 161.59% 150.60% 108.51% 105.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,232,010
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.59 2.58 0.06 0.59 0.48 0.51 0.57 18.63%
  YoY % -38.37% 4,200.00% -89.83% 22.92% -5.88% -10.53% -
  Horiz. % 278.95% 452.63% 10.53% 103.51% 84.21% 89.47% 100.00%
EPS -14.17 0.70 5.52 -4.84 -0.19 0.20 -0.05 156.07%
  YoY % -2,124.29% -87.32% 214.05% -2,447.37% -195.00% 500.00% -
  Horiz. % 28,340.00% -1,400.00% -11,040.00% 9,680.00% 380.00% -400.00% 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 0.1053 0.3733 0.2431 0.2006 0.1172 0.1106 0.0999 0.88%
  YoY % -71.79% 53.56% 21.19% 71.16% 5.97% 10.71% -
  Horiz. % 105.41% 373.67% 243.34% 200.80% 117.32% 110.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2850 0.6900 1.0200 0.8200 0.8500 0.8900 1.1000 -
P/RPS 17.85 26.50 813.65 59.92 62.11 59.19 62.45 -18.82%
  YoY % -32.64% -96.74% 1,257.89% -3.53% 4.93% -5.22% -
  Horiz. % 28.58% 42.43% 1,302.88% 95.95% 99.46% 94.78% 100.00%
P/EPS -2.00 97.84 9.03 -7.33 -154.55 150.18 -687.50 -62.18%
  YoY % -102.04% 983.50% 223.19% 95.26% -202.91% 121.84% -
  Horiz. % 0.29% -14.23% -1.31% 1.07% 22.48% -21.84% 100.00%
EY -49.98 1.02 11.07 -13.64 -0.65 0.67 -0.15 163.07%
  YoY % -5,000.00% -90.79% 181.16% -1,998.46% -197.01% 546.67% -
  Horiz. % 33,320.00% -680.00% -7,380.00% 9,093.33% 433.33% -446.67% 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 2.69 1.83 2.05 1.77 2.55 2.74 3.57 -4.60%
  YoY % 46.99% -10.73% 15.82% -30.59% -6.93% -23.25% -
  Horiz. % 75.35% 51.26% 57.42% 49.58% 71.43% 76.75% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 30/05/19 30/05/18 30/05/17 30/05/16 28/05/15 29/05/14 -
Price 0.3850 0.6400 1.1500 0.8000 0.8050 0.8350 1.0400 -
P/RPS 24.11 24.58 917.35 58.45 58.82 55.53 59.04 -13.85%
  YoY % -1.91% -97.32% 1,469.46% -0.63% 5.92% -5.95% -
  Horiz. % 40.84% 41.63% 1,553.78% 99.00% 99.63% 94.05% 100.00%
P/EPS -2.70 90.75 10.19 -7.15 -146.36 140.90 -650.00 -59.87%
  YoY % -102.98% 790.58% 242.52% 95.11% -203.88% 121.68% -
  Horiz. % 0.42% -13.96% -1.57% 1.10% 22.52% -21.68% 100.00%
EY -37.00 1.10 9.82 -13.98 -0.68 0.71 -0.15 150.22%
  YoY % -3,463.64% -88.80% 170.24% -1,955.88% -195.77% 573.33% -
  Horiz. % 24,666.67% -733.33% -6,546.67% 9,320.00% 453.33% -473.33% 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 3.64 1.70 2.31 1.73 2.41 2.57 3.38 1.24%
  YoY % 114.12% -26.41% 33.53% -28.22% -6.23% -23.96% -
  Horiz. % 107.69% 50.30% 68.34% 51.18% 71.30% 76.04% 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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HOW PUMP AND DUMP SYNDICATES OPERATE IN BURSA, Please Avoid At All Costs, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. ARB Berhad – Not As Good As It Seems. Be Cautious. The 1994 Investor
3. 木材价格暴涨,这家公司竟然没有人买?! Swim With Sharks
4. World’s most vaccinated nation is spooked by Covid spike (Chinese-made Sinopharm vaccine widely used in Seychelles) News1
5. Number of Covid 19 cases solely depends on Government's efficiency - Koon Yew Yin Koon Yew Yin's Blog
6. Are you an INTELLIGENT INVESTOR? You can beat Buffett with THIS STOCK with 100% return in 2 months! Ultimate Stock Tips
7. When will the pandemic end? Out of the box
8. U.S. Suffers Sharpest Rise in Poverty Rate in More Than 50 Years - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS