Highlights

[BAHVEST] QoQ TTM 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 -     -3.72%    YoY -     -1,389.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 95,855 83,116 92,674 85,310 95,131 107,385 105,655 -6.28%
  QoQ % 15.33% -10.31% 8.63% -10.32% -11.41% 1.64% -
  Horiz. % 90.72% 78.67% 87.71% 80.74% 90.04% 101.64% 100.00%
PBT -11,948 -211,864 -191,359 -192,119 -186,260 15,180 18,876 -
  QoQ % 94.36% -10.72% 0.40% -3.15% -1,327.01% -19.58% -
  Horiz. % -63.30% -1,122.40% -1,013.77% -1,017.80% -986.76% 80.42% 100.00%
Tax -2,368 18,930 14,098 14,597 15,106 -3,199 270 -
  QoQ % -112.51% 34.27% -3.42% -3.37% 572.21% -1,284.81% -
  Horiz. % -877.04% 7,011.11% 5,221.48% 5,406.30% 5,594.81% -1,184.81% 100.00%
NP -14,316 -192,934 -177,261 -177,522 -171,154 11,981 19,146 -
  QoQ % 92.58% -8.84% 0.15% -3.72% -1,528.55% -37.42% -
  Horiz. % -74.77% -1,007.70% -925.84% -927.20% -893.94% 62.58% 100.00%
NP to SH -14,316 -192,934 -177,261 -177,522 -171,154 11,981 19,146 -
  QoQ % 92.58% -8.84% 0.15% -3.72% -1,528.55% -37.42% -
  Horiz. % -74.77% -1,007.70% -925.84% -927.20% -893.94% 62.58% 100.00%
Tax Rate - % - % - % - % - % 21.07 % -1.43 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,573.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -1,473.43% 100.00%
Total Cost 110,171 276,050 269,935 262,832 266,285 95,404 86,509 17.47%
  QoQ % -60.09% 2.27% 2.70% -1.30% 179.11% 10.28% -
  Horiz. % 127.35% 319.10% 312.03% 303.82% 307.81% 110.28% 100.00%
Net Worth 107,281 10,392,386 125,600 122,205 129,734 304,276 310,369 -50.72%
  QoQ % -98.97% 8,174.15% 2.78% -5.80% -57.36% -1.96% -
  Horiz. % 34.57% 3,348.40% 40.47% 39.37% 41.80% 98.04% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 107,281 10,392,386 125,600 122,205 129,734 304,276 310,369 -50.72%
  QoQ % -98.97% 8,174.15% 2.78% -5.80% -57.36% -1.96% -
  Horiz. % 34.57% 3,348.40% 40.47% 39.37% 41.80% 98.04% 100.00%
NOSH 1,231,701 1,231,325 1,228,969 1,225,732 1,225,062 1,224,945 1,224,819 0.37%
  QoQ % 0.03% 0.19% 0.26% 0.05% 0.01% 0.01% -
  Horiz. % 100.56% 100.53% 100.34% 100.07% 100.02% 100.01% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -14.94 % -232.13 % -191.27 % -208.09 % -179.91 % 11.16 % 18.12 % -
  QoQ % 93.56% -21.36% 8.08% -15.66% -1,712.10% -38.41% -
  Horiz. % -82.45% -1,281.07% -1,055.57% -1,148.40% -992.88% 61.59% 100.00%
ROE -13.34 % -1.86 % -141.13 % -145.27 % -131.93 % 3.94 % 6.17 % -
  QoQ % -617.20% 98.68% 2.85% -10.11% -3,448.48% -36.14% -
  Horiz. % -216.21% -30.15% -2,287.36% -2,354.46% -2,138.25% 63.86% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.78 6.75 7.54 6.96 7.77 8.77 8.63 -6.67%
  QoQ % 15.26% -10.48% 8.33% -10.42% -11.40% 1.62% -
  Horiz. % 90.15% 78.22% 87.37% 80.65% 90.03% 101.62% 100.00%
EPS -1.16 -15.67 -14.42 -14.48 -13.97 0.98 1.56 -
  QoQ % 92.60% -8.67% 0.41% -3.65% -1,525.51% -37.18% -
  Horiz. % -74.36% -1,004.49% -924.36% -928.21% -895.51% 62.82% 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 0.0871 8.4400 0.1022 0.0997 0.1059 0.2484 0.2534 -50.90%
  QoQ % -98.97% 8,158.32% 2.51% -5.85% -57.37% -1.97% -
  Horiz. % 34.37% 3,330.70% 40.33% 39.34% 41.79% 98.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,232,140
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.78 6.75 7.52 6.92 7.72 8.72 8.57 -6.24%
  QoQ % 15.26% -10.24% 8.67% -10.36% -11.47% 1.75% -
  Horiz. % 90.78% 78.76% 87.75% 80.75% 90.08% 101.75% 100.00%
EPS -1.16 -15.66 -14.39 -14.41 -13.89 0.97 1.55 -
  QoQ % 92.59% -8.83% 0.14% -3.74% -1,531.96% -37.42% -
  Horiz. % -74.84% -1,010.32% -928.39% -929.68% -896.13% 62.58% 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 0.0871 8.4344 0.1019 0.0992 0.1053 0.2469 0.2519 -50.70%
  QoQ % -98.97% 8,177.13% 2.72% -5.79% -57.35% -1.98% -
  Horiz. % 34.58% 3,348.31% 40.45% 39.38% 41.80% 98.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.4900 0.5300 0.5000 0.3850 0.2850 0.5000 0.5100 -
P/RPS 6.30 7.85 6.63 5.53 3.67 5.70 5.91 4.35%
  QoQ % -19.75% 18.40% 19.89% 50.68% -35.61% -3.55% -
  Horiz. % 106.60% 132.83% 112.18% 93.57% 62.10% 96.45% 100.00%
P/EPS -42.16 -3.38 -3.47 -2.66 -2.04 51.12 32.63 -
  QoQ % -1,147.34% 2.59% -30.45% -30.39% -103.99% 56.67% -
  Horiz. % -129.21% -10.36% -10.63% -8.15% -6.25% 156.67% 100.00%
EY -2.37 -29.56 -28.85 -37.62 -49.02 1.96 3.07 -
  QoQ % 91.98% -2.46% 23.31% 23.26% -2,601.02% -36.16% -
  Horiz. % -77.20% -962.87% -939.74% -1,225.41% -1,596.74% 63.84% 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 5.63 0.06 4.89 3.86 2.69 2.01 2.01 98.58%
  QoQ % 9,283.33% -98.77% 26.68% 43.49% 33.83% 0.00% -
  Horiz. % 280.10% 2.99% 243.28% 192.04% 133.83% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 01/03/21 26/11/20 27/08/20 30/06/20 28/02/20 28/11/19 -
Price 0.4800 0.4650 0.4900 0.5300 0.3850 0.4550 0.4950 -
P/RPS 6.17 6.89 6.50 7.62 4.96 5.19 5.74 4.93%
  QoQ % -10.45% 6.00% -14.70% 53.63% -4.43% -9.58% -
  Horiz. % 107.49% 120.03% 113.24% 132.75% 86.41% 90.42% 100.00%
P/EPS -41.30 -2.97 -3.40 -3.66 -2.76 46.52 31.67 -
  QoQ % -1,290.57% 12.65% 7.10% -32.61% -105.93% 46.89% -
  Horiz. % -130.41% -9.38% -10.74% -11.56% -8.71% 146.89% 100.00%
EY -2.42 -33.70 -29.44 -27.33 -36.29 2.15 3.16 -
  QoQ % 92.82% -14.47% -7.72% 24.69% -1,787.91% -31.96% -
  Horiz. % -76.58% -1,066.46% -931.65% -864.87% -1,148.42% 68.04% 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 5.51 0.06 4.79 5.32 3.64 1.83 1.95 99.74%
  QoQ % 9,083.33% -98.75% -9.96% 46.15% 98.91% -6.15% -
  Horiz. % 282.56% 3.08% 245.64% 272.82% 186.67% 93.85% 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
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS