Highlights

[BAHVEST] QoQ Cumulative Quarter Result on 2020-03-31 [#4]

Stock [BAHVEST]: BORNEO AQUA HARVEST BHD
Announcement Date 30-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 31-Mar-2020  [#4]
Profit Trend QoQ -     -5,189.33%    YoY -     -3,183.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 47,949 21,223 95,131 75,566 50,406 31,044 65,052 -18.36%
  QoQ % 125.93% -77.69% 25.89% 49.91% 62.37% -52.28% -
  Horiz. % 73.71% 32.62% 146.24% 116.16% 77.49% 47.72% 100.00%
PBT 5,240 2,749 -186,261 7,732 10,339 8,608 4,380 12.66%
  QoQ % 90.61% 101.48% -2,508.96% -25.22% 20.11% 96.53% -
  Horiz. % 119.63% 62.76% -4,252.53% 176.53% 236.05% 196.53% 100.00%
Tax -1,908 -869 15,107 -4,369 -900 -360 1,170 -
  QoQ % -119.56% -105.75% 445.78% -385.44% -150.00% -130.77% -
  Horiz. % -163.08% -74.27% 1,291.20% -373.42% -76.92% -30.77% 100.00%
NP 3,332 1,880 -171,154 3,363 9,439 8,248 5,550 -28.77%
  QoQ % 77.23% 101.10% -5,189.33% -64.37% 14.44% 48.61% -
  Horiz. % 60.04% 33.87% -3,083.86% 60.59% 170.07% 148.61% 100.00%
NP to SH 3,332 1,880 -171,154 3,363 9,439 8,248 5,550 -28.77%
  QoQ % 77.23% 101.10% -5,189.33% -64.37% 14.44% 48.61% -
  Horiz. % 60.04% 33.87% -3,083.86% 60.59% 170.07% 148.61% 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 44,617 19,343 266,285 72,203 40,967 22,796 59,502 -17.42%
  QoQ % 130.66% -92.74% 268.80% 76.25% 79.71% -61.69% -
  Horiz. % 74.98% 32.51% 447.52% 121.35% 68.85% 38.31% 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 2.65 % 1.54 % -131.93 % 1.11 % 3.04 % 2.67 % 1.21 % 68.40%
  QoQ % 72.08% 101.17% -11,985.58% -63.49% 13.86% 120.66% -
  Horiz. % 219.01% 127.27% -10,903.30% 91.74% 251.24% 220.66% 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 3.90 1.73 7.77 6.17 4.12 2.54 5.32 -18.65%
  QoQ % 125.43% -77.73% 25.93% 49.76% 62.20% -52.26% -
  Horiz. % 73.31% 32.52% 146.05% 115.98% 77.44% 47.74% 100.00%
EPS 0.27 0.15 -13.98 0.27 0.77 0.67 0.70 -46.92%
  QoQ % 80.00% 101.07% -5,277.78% -64.94% 14.93% -4.29% -
  Horiz. % 38.57% 21.43% -1,997.14% 38.57% 110.00% 95.71% 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 3.89 1.72 7.73 6.14 4.09 2.52 5.28 -18.38%
  QoQ % 126.16% -77.75% 25.90% 50.12% 62.30% -52.27% -
  Horiz. % 73.67% 32.58% 146.40% 116.29% 77.46% 47.73% 100.00%
EPS 0.27 0.15 -13.90 0.27 0.77 0.67 0.45 -28.80%
  QoQ % 80.00% 101.08% -5,248.15% -64.94% 14.93% 48.89% -
  Horiz. % 60.00% 33.33% -3,088.89% 60.00% 171.11% 148.89% 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 12.82 22.24 3.67 8.11 12.39 26.02 12.96 -0.72%
  QoQ % -42.36% 505.99% -54.75% -34.54% -52.38% 100.77% -
  Horiz. % 98.92% 171.60% 28.32% 62.58% 95.60% 200.77% 100.00%
P/EPS 184.42 251.01 -2.04 182.12 66.18 97.92 151.92 13.76%
  QoQ % -26.53% 12,404.41% -101.12% 175.19% -32.41% -35.55% -
  Horiz. % 121.39% 165.23% -1.34% 119.88% 43.56% 64.45% 100.00%
EY 0.54 0.40 -49.02 0.55 1.51 1.02 0.66 -12.49%
  QoQ % 35.00% 100.82% -9,012.73% -63.58% 48.04% 54.55% -
  Horiz. % 81.82% 60.61% -7,427.27% 83.33% 228.79% 154.55% 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 12.56 30.32 4.96 7.38 12.03 22.86 12.02 2.96%
  QoQ % -58.58% 511.29% -32.79% -38.65% -47.38% 90.18% -
  Horiz. % 104.49% 252.25% 41.26% 61.40% 100.08% 190.18% 100.00%
P/EPS 180.73 342.29 -2.76 165.73 64.23 86.05 140.91 17.99%
  QoQ % -47.20% 12,501.81% -101.67% 158.03% -25.36% -38.93% -
  Horiz. % 128.26% 242.91% -1.96% 117.61% 45.58% 61.07% 100.00%
EY 0.55 0.29 -36.29 0.60 1.56 1.16 0.71 -15.61%
  QoQ % 89.66% 100.80% -6,148.33% -61.54% 34.48% 63.38% -
  Horiz. % 77.46% 40.85% -5,111.27% 84.51% 219.72% 163.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

363  418  578  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.275+0.005 
 MESTRON 0.23+0.015 
 QES 0.37+0.015 
 SAMAIDEN 1.94+0.26 
 PA 0.18+0.005 
 TECHNAX 0.165+0.005 
 SCBUILD 0.065+0.01 

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