Highlights

[BAHVEST] QoQ Cumulative Quarter Result on 2019-09-30 [#2]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     14.44%    YoY -     327.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 21,223 95,131 75,566 50,406 31,044 65,052 33,233 -25.86%
  QoQ % -77.69% 25.89% 49.91% 62.37% -52.28% 95.75% -
  Horiz. % 63.86% 286.25% 227.38% 151.67% 93.41% 195.75% 100.00%
PBT 2,749 -186,261 7,732 10,339 8,608 4,380 -3,068 -
  QoQ % 101.48% -2,508.96% -25.22% 20.11% 96.53% 242.76% -
  Horiz. % -89.60% 6,071.09% -252.02% -336.99% -280.57% -142.76% 100.00%
Tax -869 15,107 -4,369 -900 -360 1,170 0 -
  QoQ % -105.75% 445.78% -385.44% -150.00% -130.77% 0.00% -
  Horiz. % -74.27% 1,291.20% -373.42% -76.92% -30.77% 100.00% -
NP 1,880 -171,154 3,363 9,439 8,248 5,550 -3,068 -
  QoQ % 101.10% -5,189.33% -64.37% 14.44% 48.61% 280.90% -
  Horiz. % -61.28% 5,578.68% -109.62% -307.66% -268.84% -180.90% 100.00%
NP to SH 1,880 -171,154 3,363 9,439 8,248 5,550 -3,068 -
  QoQ % 101.10% -5,189.33% -64.37% 14.44% 48.61% 280.90% -
  Horiz. % -61.28% 5,578.68% -109.62% -307.66% -268.84% -180.90% 100.00%
Tax Rate 31.61 % - % 56.51 % 8.70 % 4.18 % -26.71 % - % -
  QoQ % 0.00% 0.00% 549.54% 108.13% 115.65% 0.00% -
  Horiz. % -118.35% 0.00% -211.57% -32.57% -15.65% 100.00% -
Total Cost 19,343 266,285 72,203 40,967 22,796 59,502 36,301 -34.30%
  QoQ % -92.74% 268.80% 76.25% 79.71% -61.69% 63.91% -
  Horiz. % 53.29% 733.55% 198.90% 112.85% 62.80% 163.91% 100.00%
Net Worth 122,205 129,734 304,276 310,369 308,857 459,947 346,939 -50.16%
  QoQ % -5.80% -57.36% -1.96% 0.49% -32.85% 32.57% -
  Horiz. % 35.22% 37.39% 87.70% 89.46% 89.02% 132.57% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 122,205 129,734 304,276 310,369 308,857 459,947 346,939 -50.16%
  QoQ % -5.80% -57.36% -1.96% 0.49% -32.85% 32.57% -
  Horiz. % 35.22% 37.39% 87.70% 89.46% 89.02% 132.57% 100.00%
NOSH 1,225,732 1,225,062 1,224,945 1,224,819 1,223,682 1,221,964 756,518 37.99%
  QoQ % 0.05% 0.01% 0.01% 0.09% 0.14% 61.52% -
  Horiz. % 162.02% 161.93% 161.92% 161.90% 161.75% 161.52% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.86 % -179.91 % 4.45 % 18.73 % 26.57 % 8.53 % -9.23 % -
  QoQ % 104.92% -4,142.92% -76.24% -29.51% 211.49% 192.42% -
  Horiz. % -95.99% 1,949.19% -48.21% -202.93% -287.87% -92.42% 100.00%
ROE 1.54 % -131.93 % 1.11 % 3.04 % 2.67 % 1.21 % -0.88 % -
  QoQ % 101.17% -11,985.58% -63.49% 13.86% 120.66% 237.50% -
  Horiz. % -175.00% 14,992.04% -126.14% -345.45% -303.41% -137.50% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.73 7.77 6.17 4.12 2.54 5.32 4.39 -46.28%
  QoQ % -77.73% 25.93% 49.76% 62.20% -52.26% 21.18% -
  Horiz. % 39.41% 176.99% 140.55% 93.85% 57.86% 121.18% 100.00%
EPS 0.15 -13.98 0.27 0.77 0.67 0.70 -0.47 -
  QoQ % 101.07% -5,277.78% -64.94% 14.93% -4.29% 248.94% -
  Horiz. % -31.91% 2,974.47% -57.45% -163.83% -142.55% -148.94% 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 0.0997 0.1059 0.2484 0.2534 0.2524 0.3764 0.4586 -63.88%
  QoQ % -5.85% -57.37% -1.97% 0.40% -32.94% -17.92% -
  Horiz. % 21.74% 23.09% 54.16% 55.26% 55.04% 82.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.72 7.73 6.14 4.09 2.52 5.28 2.70 -25.98%
  QoQ % -77.75% 25.90% 50.12% 62.30% -52.27% 95.56% -
  Horiz. % 63.70% 286.30% 227.41% 151.48% 93.33% 195.56% 100.00%
EPS 0.15 -13.90 0.27 0.77 0.67 0.45 -0.25 -
  QoQ % 101.08% -5,248.15% -64.94% 14.93% 48.89% 280.00% -
  Horiz. % -60.00% 5,560.00% -108.00% -308.00% -268.00% -180.00% 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 0.0992 0.1054 0.2471 0.2521 0.2508 0.3735 0.2818 -50.18%
  QoQ % -5.88% -57.35% -1.98% 0.52% -32.85% 32.54% -
  Horiz. % 35.20% 37.40% 87.69% 89.46% 89.00% 132.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3850 0.2850 0.5000 0.5100 0.6600 0.6900 0.4000 -
P/RPS 22.24 3.67 8.11 12.39 26.02 12.96 9.11 81.40%
  QoQ % 505.99% -54.75% -34.54% -52.38% 100.77% 42.26% -
  Horiz. % 244.13% 40.29% 89.02% 136.00% 285.62% 142.26% 100.00%
P/EPS 251.01 -2.04 182.12 66.18 97.92 151.92 -98.63 -
  QoQ % 12,404.41% -101.12% 175.19% -32.41% -35.55% 254.03% -
  Horiz. % -254.50% 2.07% -184.65% -67.10% -99.28% -154.03% 100.00%
EY 0.40 -49.02 0.55 1.51 1.02 0.66 -1.01 -
  QoQ % 100.82% -9,012.73% -63.58% 48.04% 54.55% 165.35% -
  Horiz. % -39.60% 4,853.47% -54.46% -149.50% -100.99% -65.35% 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 3.86 2.69 2.01 2.01 2.61 1.83 0.87 170.25%
  QoQ % 43.49% 33.83% 0.00% -22.99% 42.62% 110.34% -
  Horiz. % 443.68% 309.20% 231.03% 231.03% 300.00% 210.34% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 28/02/20 28/11/19 30/08/19 30/05/19 27/02/19 -
Price 0.5250 0.3850 0.4550 0.4950 0.5800 0.6400 0.5500 -
P/RPS 30.32 4.96 7.38 12.03 22.86 12.02 12.52 80.43%
  QoQ % 511.29% -32.79% -38.65% -47.38% 90.18% -3.99% -
  Horiz. % 242.17% 39.62% 58.95% 96.09% 182.59% 96.01% 100.00%
P/EPS 342.29 -2.76 165.73 64.23 86.05 140.91 -135.62 -
  QoQ % 12,501.81% -101.67% 158.03% -25.36% -38.93% 203.90% -
  Horiz. % -252.39% 2.04% -122.20% -47.36% -63.45% -103.90% 100.00%
EY 0.29 -36.29 0.60 1.56 1.16 0.71 -0.74 -
  QoQ % 100.80% -6,148.33% -61.54% 34.48% 63.38% 195.95% -
  Horiz. % -39.19% 4,904.05% -81.08% -210.81% -156.76% -95.95% 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 5.27 3.64 1.83 1.95 2.30 1.70 1.20 168.42%
  QoQ % 44.78% 98.91% -6.15% -15.22% 35.29% 41.67% -
  Horiz. % 439.17% 303.33% 152.50% 162.50% 191.67% 141.67% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
PARTNERS & BROKERS