Highlights

[BAHVEST] YoY Quarter Result on 2019-03-31 [#4]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     691.37%    YoY -     -87.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 32,304 19,565 31,819 755 7,300 5,920 6,315 31.23%
  YoY % 65.11% -38.51% 4,114.44% -89.66% 23.31% -6.25% -
  Horiz. % 511.54% 309.82% 503.86% 11.96% 115.60% 93.75% 100.00%
PBT 5,924 -193,992 7,448 80,240 -51,243 -3,062 251 69.28%
  YoY % 103.05% -2,704.62% -90.72% 256.59% -1,573.51% -1,319.92% -
  Horiz. % 2,360.16% -77,287.65% 2,967.33% 31,968.13% -20,415.54% -1,219.92% 100.00%
Tax -1,823 19,475 1,170 -12,245 -8,398 683 2,238 -
  YoY % -109.36% 1,564.53% 109.55% -45.81% -1,329.58% -69.48% -
  Horiz. % -81.46% 870.20% 52.28% -547.14% -375.25% 30.52% 100.00%
NP 4,101 -174,517 8,618 67,995 -59,641 -2,379 2,489 8.67%
  YoY % 102.35% -2,125.03% -87.33% 214.01% -2,406.98% -195.58% -
  Horiz. % 164.76% -7,011.53% 346.24% 2,731.82% -2,396.18% -95.58% 100.00%
NP to SH 4,101 -174,517 8,618 67,995 -59,641 -2,379 2,489 8.67%
  YoY % 102.35% -2,125.03% -87.33% 214.01% -2,406.98% -195.58% -
  Horiz. % 164.76% -7,011.53% 346.24% 2,731.82% -2,396.18% -95.58% 100.00%
Tax Rate 30.77 % - % -15.71 % 15.26 % - % - % -891.63 % -
  YoY % 0.00% 0.00% -202.95% 0.00% 0.00% 0.00% -
  Horiz. % -3.45% 0.00% 1.76% -1.71% 0.00% 0.00% 100.00%
Total Cost 28,203 194,082 23,201 -67,240 66,941 8,299 3,826 39.46%
  YoY % -85.47% 736.52% 134.50% -200.45% 706.62% 116.91% -
  Horiz. % 737.14% 5,072.71% 606.40% -1,757.45% 1,749.63% 216.91% 100.00%
Net Worth 107,281 129,734 459,947 299,443 247,175 144,426 136,206 -3.90%
  YoY % -17.31% -71.79% 53.60% 21.15% 71.14% 6.04% -
  Horiz. % 78.76% 95.25% 337.68% 219.85% 181.47% 106.04% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 107,281 129,734 459,947 299,443 247,175 144,426 136,206 -3.90%
  YoY % -17.31% -71.79% 53.60% 21.15% 71.14% 6.04% -
  Horiz. % 78.76% 95.25% 337.68% 219.85% 181.47% 106.04% 100.00%
NOSH 1,231,701 1,225,062 1,221,964 602,260 533,396 432,545 420,000 19.62%
  YoY % 0.54% 0.25% 102.90% 12.91% 23.32% 2.99% -
  Horiz. % 293.26% 291.68% 290.94% 143.40% 127.00% 102.99% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.70 % -891.99 % 27.08 % 9,005.96 % -817.00 % -40.19 % 39.41 % -17.19%
  YoY % 101.42% -3,393.91% -99.70% 1,202.32% -1,932.84% -201.98% -
  Horiz. % 32.23% -2,263.36% 68.71% 22,851.97% -2,073.08% -101.98% 100.00%
ROE 3.82 % -134.52 % 1.87 % 22.71 % -24.13 % -1.65 % 1.83 % 13.04%
  YoY % 102.84% -7,293.58% -91.77% 194.12% -1,362.42% -190.16% -
  Horiz. % 208.74% -7,350.82% 102.19% 1,240.98% -1,318.58% -90.16% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.62 1.60 2.60 0.13 1.37 1.37 1.50 9.73%
  YoY % 63.75% -38.46% 1,900.00% -90.51% 0.00% -8.67% -
  Horiz. % 174.67% 106.67% 173.33% 8.67% 91.33% 91.33% 100.00%
EPS 0.33 -14.25 0.71 11.29 -11.21 -0.55 0.60 -9.48%
  YoY % 102.32% -2,107.04% -93.71% 200.71% -1,938.18% -191.67% -
  Horiz. % 55.00% -2,375.00% 118.33% 1,881.67% -1,868.33% -91.67% 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 0.0871 0.1059 0.3764 0.4972 0.4634 0.3339 0.3243 -19.66%
  YoY % -17.75% -71.87% -24.30% 7.29% 38.78% 2.96% -
  Horiz. % 26.86% 32.65% 116.07% 153.31% 142.89% 102.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,232,140
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.62 1.59 2.58 0.06 0.59 0.48 0.51 31.32%
  YoY % 64.78% -38.37% 4,200.00% -89.83% 22.92% -5.88% -
  Horiz. % 513.73% 311.76% 505.88% 11.76% 115.69% 94.12% 100.00%
EPS 0.33 -14.16 0.70 5.52 -4.84 -0.19 0.20 8.70%
  YoY % 102.33% -2,122.86% -87.32% 214.05% -2,447.37% -195.00% -
  Horiz. % 165.00% -7,080.00% 350.00% 2,760.00% -2,420.00% -95.00% 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 0.0871 0.1053 0.3733 0.2430 0.2006 0.1172 0.1105 -3.88%
  YoY % -17.28% -71.79% 53.62% 21.14% 71.16% 6.06% -
  Horiz. % 78.82% 95.29% 337.83% 219.91% 181.54% 106.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.4900 0.2850 0.6900 1.0200 0.8200 0.8500 0.8900 -
P/RPS 18.68 17.85 26.50 813.65 59.92 62.11 59.19 -17.47%
  YoY % 4.65% -32.64% -96.74% 1,257.89% -3.53% 4.93% -
  Horiz. % 31.56% 30.16% 44.77% 1,374.64% 101.23% 104.93% 100.00%
P/EPS 147.17 -2.00 97.84 9.03 -7.33 -154.55 150.18 -0.34%
  YoY % 7,458.50% -102.04% 983.50% 223.19% 95.26% -202.91% -
  Horiz. % 98.00% -1.33% 65.15% 6.01% -4.88% -102.91% 100.00%
EY 0.68 -49.98 1.02 11.07 -13.64 -0.65 0.67 0.25%
  YoY % 101.36% -5,000.00% -90.79% 181.16% -1,998.46% -197.01% -
  Horiz. % 101.49% -7,459.70% 152.24% 1,652.24% -2,035.82% -97.01% 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 5.63 2.69 1.83 2.05 1.77 2.55 2.74 12.74%
  YoY % 109.29% 46.99% -10.73% 15.82% -30.59% -6.93% -
  Horiz. % 205.47% 98.18% 66.79% 74.82% 64.60% 93.07% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 30/06/20 30/05/19 30/05/18 30/05/17 30/05/16 28/05/15 -
Price 0.4800 0.3850 0.6400 1.1500 0.8000 0.8050 0.8350 -
P/RPS 18.30 24.11 24.58 917.35 58.45 58.82 55.53 -16.88%
  YoY % -24.10% -1.91% -97.32% 1,469.46% -0.63% 5.92% -
  Horiz. % 32.96% 43.42% 44.26% 1,651.99% 105.26% 105.92% 100.00%
P/EPS 144.16 -2.70 90.75 10.19 -7.15 -146.36 140.90 0.38%
  YoY % 5,439.26% -102.98% 790.58% 242.52% 95.11% -203.88% -
  Horiz. % 102.31% -1.92% 64.41% 7.23% -5.07% -103.88% 100.00%
EY 0.69 -37.00 1.10 9.82 -13.98 -0.68 0.71 -0.47%
  YoY % 101.86% -3,463.64% -88.80% 170.24% -1,955.88% -195.77% -
  Horiz. % 97.18% -5,211.27% 154.93% 1,383.10% -1,969.01% -95.77% 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 5.51 3.64 1.70 2.31 1.73 2.41 2.57 13.54%
  YoY % 51.37% 114.12% -26.41% 33.53% -28.22% -6.23% -
  Horiz. % 214.40% 141.63% 66.15% 89.88% 67.32% 93.77% 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
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS