Highlights

[BAHVEST] QoQ Annualized Quarter Result on 2020-06-30 [#1]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     104.39%    YoY -     -77.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 95,898 84,892 95,131 100,754 100,812 124,176 65,052 29.44%
  QoQ % 12.96% -10.76% -5.58% -0.06% -18.82% 90.89% -
  Horiz. % 147.42% 130.50% 146.24% 154.88% 154.97% 190.89% 100.00%
PBT 10,480 10,996 -186,261 10,309 20,678 34,432 4,380 78.61%
  QoQ % -4.69% 105.90% -1,906.72% -50.14% -39.95% 686.12% -
  Horiz. % 239.27% 251.05% -4,252.53% 235.37% 472.10% 786.12% 100.00%
Tax -3,816 -3,476 15,107 -5,825 -1,800 -1,440 1,170 -
  QoQ % -9.78% -123.01% 359.33% -223.63% -25.00% -223.08% -
  Horiz. % -326.15% -297.09% 1,291.20% -497.89% -153.85% -123.08% 100.00%
NP 6,664 7,520 -171,154 4,484 18,878 32,992 5,550 12.93%
  QoQ % -11.38% 104.39% -3,916.99% -76.25% -42.78% 494.45% -
  Horiz. % 120.07% 135.50% -3,083.86% 80.79% 340.14% 594.45% 100.00%
NP to SH 6,664 7,520 -171,154 4,484 18,878 32,992 5,550 12.93%
  QoQ % -11.38% 104.39% -3,916.99% -76.25% -42.78% 494.45% -
  Horiz. % 120.07% 135.50% -3,083.86% 80.79% 340.14% 594.45% 100.00%
Tax Rate 36.41 % 31.61 % - % 56.51 % 8.70 % 4.18 % -26.71 % -
  QoQ % 15.19% 0.00% 0.00% 549.54% 108.13% 115.65% -
  Horiz. % -136.32% -118.35% 0.00% -211.57% -32.57% -15.65% 100.00%
Total Cost 89,234 77,372 266,285 96,270 81,934 91,184 59,502 30.92%
  QoQ % 15.33% -70.94% 176.60% 17.50% -10.14% 53.25% -
  Horiz. % 149.97% 130.03% 447.52% 161.79% 137.70% 153.25% 100.00%
Net Worth 125,600 122,205 129,734 304,276 310,369 308,857 459,947 -57.81%
  QoQ % 2.78% -5.80% -57.36% -1.96% 0.49% -32.85% -
  Horiz. % 27.31% 26.57% 28.21% 66.15% 67.48% 67.15% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 125,600 122,205 129,734 304,276 310,369 308,857 459,947 -57.81%
  QoQ % 2.78% -5.80% -57.36% -1.96% 0.49% -32.85% -
  Horiz. % 27.31% 26.57% 28.21% 66.15% 67.48% 67.15% 100.00%
NOSH 1,228,969 1,225,732 1,225,062 1,224,945 1,224,819 1,223,682 1,221,964 0.38%
  QoQ % 0.26% 0.05% 0.01% 0.01% 0.09% 0.14% -
  Horiz. % 100.57% 100.31% 100.25% 100.24% 100.23% 100.14% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.95 % 8.86 % -179.91 % 4.45 % 18.73 % 26.57 % 8.53 % -12.73%
  QoQ % -21.56% 104.92% -4,142.92% -76.24% -29.51% 211.49% -
  Horiz. % 81.48% 103.87% -2,109.14% 52.17% 219.58% 311.49% 100.00%
ROE 5.31 % 6.15 % -131.93 % 1.47 % 6.08 % 10.68 % 1.21 % 167.32%
  QoQ % -13.66% 104.66% -9,074.83% -75.82% -43.07% 782.64% -
  Horiz. % 438.84% 508.26% -10,903.30% 121.49% 502.48% 882.64% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.80 6.93 7.77 8.23 8.23 10.15 5.32 28.97%
  QoQ % 12.55% -10.81% -5.59% 0.00% -18.92% 90.79% -
  Horiz. % 146.62% 130.26% 146.05% 154.70% 154.70% 190.79% 100.00%
EPS 0.54 0.60 -13.98 0.36 1.54 2.68 0.70 -15.85%
  QoQ % -10.00% 104.29% -3,983.33% -76.62% -42.54% 282.86% -
  Horiz. % 77.14% 85.71% -1,997.14% 51.43% 220.00% 382.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1022 0.0997 0.1059 0.2484 0.2534 0.2524 0.3764 -57.97%
  QoQ % 2.51% -5.85% -57.37% -1.97% 0.40% -32.94% -
  Horiz. % 27.15% 26.49% 28.13% 65.99% 67.32% 67.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.79 6.89 7.73 8.18 8.19 10.08 5.28 29.51%
  QoQ % 13.06% -10.87% -5.50% -0.12% -18.75% 90.91% -
  Horiz. % 147.54% 130.49% 146.40% 154.92% 155.11% 190.91% 100.00%
EPS 0.54 0.61 -13.90 0.36 1.53 2.68 0.45 12.89%
  QoQ % -11.48% 104.39% -3,961.11% -76.47% -42.91% 495.56% -
  Horiz. % 120.00% 135.56% -3,088.89% 80.00% 340.00% 595.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1020 0.0992 0.1054 0.2471 0.2521 0.2508 0.3735 -57.81%
  QoQ % 2.82% -5.88% -57.35% -1.98% 0.52% -32.85% -
  Horiz. % 27.31% 26.56% 28.22% 66.16% 67.50% 67.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.5000 0.3850 0.2850 0.5000 0.5100 0.6600 0.6900 -
P/RPS 6.41 5.56 3.67 6.08 6.20 6.50 12.96 -37.38%
  QoQ % 15.29% 51.50% -39.64% -1.94% -4.62% -49.85% -
  Horiz. % 49.46% 42.90% 28.32% 46.91% 47.84% 50.15% 100.00%
P/EPS 92.21 62.75 -2.04 136.59 33.09 24.48 151.92 -28.25%
  QoQ % 46.95% 3,175.98% -101.49% 312.78% 35.17% -83.89% -
  Horiz. % 60.70% 41.30% -1.34% 89.91% 21.78% 16.11% 100.00%
EY 1.08 1.59 -49.02 0.73 3.02 4.09 0.66 38.74%
  QoQ % -32.08% 103.24% -6,815.07% -75.83% -26.16% 519.70% -
  Horiz. % 163.64% 240.91% -7,427.27% 110.61% 457.58% 619.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.89 3.86 2.69 2.01 2.01 2.61 1.83 92.22%
  QoQ % 26.68% 43.49% 33.83% 0.00% -22.99% 42.62% -
  Horiz. % 267.21% 210.93% 146.99% 109.84% 109.84% 142.62% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 30/06/20 28/02/20 28/11/19 30/08/19 30/05/19 -
Price 0.4900 0.5250 0.3850 0.4550 0.4950 0.5800 0.6400 -
P/RPS 6.28 7.58 4.96 5.53 6.01 5.72 12.02 -35.05%
  QoQ % -17.15% 52.82% -10.31% -7.99% 5.07% -52.41% -
  Horiz. % 52.25% 63.06% 41.26% 46.01% 50.00% 47.59% 100.00%
P/EPS 90.37 85.57 -2.76 124.30 32.12 21.51 140.91 -25.57%
  QoQ % 5.61% 3,200.36% -102.22% 286.99% 49.33% -84.73% -
  Horiz. % 64.13% 60.73% -1.96% 88.21% 22.79% 15.27% 100.00%
EY 1.11 1.17 -36.29 0.80 3.11 4.65 0.71 34.59%
  QoQ % -5.13% 103.22% -4,636.25% -74.28% -33.12% 554.93% -
  Horiz. % 156.34% 164.79% -5,111.27% 112.68% 438.03% 654.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.79 5.27 3.64 1.83 1.95 2.30 1.70 99.12%
  QoQ % -9.11% 44.78% 98.91% -6.15% -15.22% 35.29% -
  Horiz. % 281.76% 310.00% 214.12% 107.65% 114.71% 135.29% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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