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 - 1,231,325
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 0.1054 0.3735 0.2432 0.2007 0.1173 0.1106 0.1000 0.88%
  YoY % -71.78% 53.58% 21.18% 71.10% 6.06% 10.60% -
  Horiz. % 105.40% 373.50% 243.20% 200.70% 117.30% 110.60% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

177  862  542  881 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.855-0.365 
 SAPNRG 0.115-0.005 
 PA 0.145-0.005 
 KANGER 0.18-0.015 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
5. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
6. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
7. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
8. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
PARTNERS & BROKERS