Highlights

[BAHVEST] QoQ Cumulative 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 -     280.90%    YoY -     -69.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 75,566 50,406 31,044 65,052 33,233 9,803 3,222 714.65%
  QoQ % 49.91% 62.37% -52.28% 95.75% 239.01% 204.25% -
  Horiz. % 2,345.31% 1,564.43% 963.50% 2,018.99% 1,031.44% 304.25% 100.00%
PBT 7,732 10,339 8,608 4,380 -3,068 -4,157 27 4,200.08%
  QoQ % -25.22% 20.11% 96.53% 242.76% 26.20% -15,496.30% -
  Horiz. % 28,637.04% 38,292.59% 31,881.48% 16,222.22% -11,362.96% -15,396.30% 100.00%
Tax -4,369 -900 -360 1,170 0 0 0 -
  QoQ % -385.44% -150.00% -130.77% 0.00% 0.00% 0.00% -
  Horiz. % -373.42% -76.92% -30.77% 100.00% - - -
NP 3,363 9,439 8,248 5,550 -3,068 -4,157 27 2,372.25%
  QoQ % -64.37% 14.44% 48.61% 280.90% 26.20% -15,496.30% -
  Horiz. % 12,455.56% 34,959.26% 30,548.15% 20,555.56% -11,362.96% -15,396.30% 100.00%
NP to SH 3,363 9,439 8,248 5,550 -3,068 -4,157 27 2,372.25%
  QoQ % -64.37% 14.44% 48.61% 280.90% 26.20% -15,496.30% -
  Horiz. % 12,455.56% 34,959.26% 30,548.15% 20,555.56% -11,362.96% -15,396.30% 100.00%
Tax Rate 56.51 % 8.70 % 4.18 % -26.71 % - % - % - % -
  QoQ % 549.54% 108.13% 115.65% 0.00% 0.00% 0.00% -
  Horiz. % -211.57% -32.57% -15.65% 100.00% - - -
Total Cost 72,203 40,967 22,796 59,502 36,301 13,960 3,195 694.80%
  QoQ % 76.25% 79.71% -61.69% 63.91% 160.04% 336.93% -
  Horiz. % 2,259.87% 1,282.22% 713.49% 1,862.35% 1,136.18% 436.93% 100.00%
Net Worth 304,276 310,369 308,857 459,947 346,939 300,658 303,223 0.23%
  QoQ % -1.96% 0.49% -32.85% 32.57% 15.39% -0.85% -
  Horiz. % 100.35% 102.36% 101.86% 151.69% 114.42% 99.15% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 304,276 310,369 308,857 459,947 346,939 300,658 303,223 0.23%
  QoQ % -1.96% 0.49% -32.85% 32.57% 15.39% -0.85% -
  Horiz. % 100.35% 102.36% 101.86% 151.69% 114.42% 99.15% 100.00%
NOSH 1,224,945 1,224,819 1,223,682 1,221,964 756,518 609,113 607,298 59.44%
  QoQ % 0.01% 0.09% 0.14% 61.52% 24.20% 0.30% -
  Horiz. % 201.70% 201.68% 201.50% 201.21% 124.57% 100.30% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.45 % 18.73 % 26.57 % 8.53 % -9.23 % -42.41 % 0.84 % 202.97%
  QoQ % -76.24% -29.51% 211.49% 192.42% 78.24% -5,148.81% -
  Horiz. % 529.76% 2,229.76% 3,163.10% 1,015.48% -1,098.81% -5,048.81% 100.00%
ROE 1.11 % 3.04 % 2.67 % 1.21 % -0.88 % -1.38 % 0.01 % 2,189.93%
  QoQ % -63.49% 13.86% 120.66% 237.50% 36.23% -13,900.00% -
  Horiz. % 11,100.00% 30,400.00% 26,700.00% 12,100.00% -8,800.00% -13,800.00% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.17 4.12 2.54 5.32 4.39 1.61 0.53 411.37%
  QoQ % 49.76% 62.20% -52.26% 21.18% 172.67% 203.77% -
  Horiz. % 1,164.15% 777.36% 479.25% 1,003.77% 828.30% 303.77% 100.00%
EPS 0.27 0.77 0.67 0.70 -0.47 -0.68 0.00 -
  QoQ % -64.94% 14.93% -4.29% 248.94% 30.88% 0.00% -
  Horiz. % -39.71% -113.24% -98.53% -102.94% 69.12% 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 0.2484 0.2534 0.2524 0.3764 0.4586 0.4936 0.4993 -37.13%
  QoQ % -1.97% 0.40% -32.94% -17.92% -7.09% -1.14% -
  Horiz. % 49.75% 50.75% 50.55% 75.39% 91.85% 98.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.14 4.09 2.52 5.28 2.70 0.80 0.26 718.39%
  QoQ % 50.12% 62.30% -52.27% 95.56% 237.50% 207.69% -
  Horiz. % 2,361.54% 1,573.08% 969.23% 2,030.77% 1,038.46% 307.69% 100.00%
EPS 0.27 0.77 0.67 0.45 -0.25 -0.34 0.00 -
  QoQ % -64.94% 14.93% 48.89% 280.00% 26.47% 0.00% -
  Horiz. % -79.41% -226.47% -197.06% -132.35% 73.53% 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 0.2471 0.2521 0.2508 0.3735 0.2818 0.2442 0.2463 0.22%
  QoQ % -1.98% 0.52% -32.85% 32.54% 15.40% -0.85% -
  Horiz. % 100.32% 102.35% 101.83% 151.64% 114.41% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.5000 0.5100 0.6600 0.6900 0.4000 1.1500 1.1600 -
P/RPS 8.11 12.39 26.02 12.96 9.11 71.46 218.64 -88.81%
  QoQ % -34.54% -52.38% 100.77% 42.26% -87.25% -67.32% -
  Horiz. % 3.71% 5.67% 11.90% 5.93% 4.17% 32.68% 100.00%
P/EPS 182.12 66.18 97.92 151.92 -98.63 -168.51 26,091.32 -96.31%
  QoQ % 175.19% -32.41% -35.55% 254.03% 41.47% -100.65% -
  Horiz. % 0.70% 0.25% 0.38% 0.58% -0.38% -0.65% 100.00%
EY 0.55 1.51 1.02 0.66 -1.01 -0.59 0.00 -
  QoQ % -63.58% 48.04% 54.55% 165.35% -71.19% 0.00% -
  Horiz. % -93.22% -255.93% -172.88% -111.86% 171.19% 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 2.01 2.01 2.61 1.83 0.87 2.33 2.32 -9.10%
  QoQ % 0.00% -22.99% 42.62% 110.34% -62.66% 0.43% -
  Horiz. % 86.64% 86.64% 112.50% 78.88% 37.50% 100.43% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 30/08/19 30/05/19 27/02/19 23/11/18 29/08/18 -
Price 0.4550 0.4950 0.5800 0.6400 0.5500 0.9900 1.1900 -
P/RPS 7.38 12.03 22.86 12.02 12.52 61.51 224.30 -89.67%
  QoQ % -38.65% -47.38% 90.18% -3.99% -79.65% -72.58% -
  Horiz. % 3.29% 5.36% 10.19% 5.36% 5.58% 27.42% 100.00%
P/EPS 165.73 64.23 86.05 140.91 -135.62 -145.06 26,766.10 -96.60%
  QoQ % 158.03% -25.36% -38.93% 203.90% 6.51% -100.54% -
  Horiz. % 0.62% 0.24% 0.32% 0.53% -0.51% -0.54% 100.00%
EY 0.60 1.56 1.16 0.71 -0.74 -0.69 0.00 -
  QoQ % -61.54% 34.48% 63.38% 195.95% -7.25% 0.00% -
  Horiz. % -86.96% -226.09% -168.12% -102.90% 107.25% 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 1.83 1.95 2.30 1.70 1.20 2.01 2.38 -16.03%
  QoQ % -6.15% -15.22% 35.29% 41.67% -40.30% -15.55% -
  Horiz. % 76.89% 81.93% 96.64% 71.43% 50.42% 84.45% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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!
PARTNERS & BROKERS