Highlights

[BAHVEST] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 84,892 124,176 12,888 47,124 48,012 13,184 8,812 45.82%
  YoY % -31.64% 863.50% -72.65% -1.85% 264.17% 49.61% -
  Horiz. % 963.37% 1,409.17% 146.26% 534.77% 544.85% 149.61% 100.00%
PBT 10,996 34,432 108 -4,304 1,740 -3,248 -7,272 -
  YoY % -68.06% 31,781.48% 102.51% -347.36% 153.57% 55.34% -
  Horiz. % -151.21% -473.49% -1.49% 59.19% -23.93% 44.66% 100.00%
Tax -3,476 -1,440 0 0 0 0 0 -
  YoY % -141.39% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 241.39% 100.00% - - - - -
NP 7,520 32,992 108 -4,304 1,740 -3,248 -7,272 -
  YoY % -77.21% 30,448.15% 102.51% -347.36% 153.57% 55.34% -
  Horiz. % -103.41% -453.69% -1.49% 59.19% -23.93% 44.66% 100.00%
NP to SH 7,520 32,992 108 -4,304 1,740 -3,248 -7,272 -
  YoY % -77.21% 30,448.15% 102.51% -347.36% 153.57% 55.34% -
  Horiz. % -103.41% -453.69% -1.49% 59.19% -23.93% 44.66% 100.00%
Tax Rate 31.61 % 4.18 % - % - % - % - % - % -
  YoY % 656.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 756.22% 100.00% - - - - -
Total Cost 77,372 91,184 12,780 51,428 46,272 16,432 16,084 29.90%
  YoY % -15.15% 613.49% -75.15% 11.14% 181.60% 2.16% -
  Horiz. % 481.05% 566.92% 79.46% 319.75% 287.69% 102.16% 100.00%
Net Worth 122,205 308,857 303,223 179,167 147,073 140,476 124,108 -0.26%
  YoY % -60.43% 1.86% 69.24% 21.82% 4.70% 13.19% -
  Horiz. % 98.47% 248.86% 244.32% 144.36% 118.50% 113.19% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 122,205 308,857 303,223 179,167 147,073 140,476 124,108 -0.26%
  YoY % -60.43% 1.86% 69.24% 21.82% 4.70% 13.19% -
  Horiz. % 98.47% 248.86% 244.32% 144.36% 118.50% 113.19% 100.00%
NOSH 1,225,732 1,223,682 607,298 599,424 434,999 427,368 404,000 20.30%
  YoY % 0.17% 101.50% 1.31% 37.80% 1.79% 5.78% -
  Horiz. % 303.40% 302.89% 150.32% 148.37% 107.67% 105.78% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.86 % 26.57 % 0.84 % -9.13 % 3.62 % -24.64 % -82.52 % -
  YoY % -66.65% 3,063.10% 109.20% -352.21% 114.69% 70.14% -
  Horiz. % -10.74% -32.20% -1.02% 11.06% -4.39% 29.86% 100.00%
ROE 6.15 % 10.68 % 0.04 % -2.40 % 1.18 % -2.31 % -5.86 % -
  YoY % -42.42% 26,600.00% 101.67% -303.39% 151.08% 60.58% -
  Horiz. % -104.95% -182.25% -0.68% 40.96% -20.14% 39.42% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.93 10.15 2.12 7.86 11.04 3.08 2.18 21.24%
  YoY % -31.72% 378.77% -73.03% -28.80% 258.44% 41.28% -
  Horiz. % 317.89% 465.60% 97.25% 360.55% 506.42% 141.28% 100.00%
EPS 0.60 2.68 0.00 -0.72 0.40 -0.76 -1.80 -
  YoY % -77.61% 0.00% 0.00% -280.00% 152.63% 57.78% -
  Horiz. % -33.33% -148.89% -0.00% 40.00% -22.22% 42.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0997 0.2524 0.4993 0.2989 0.3381 0.3287 0.3072 -17.09%
  YoY % -60.50% -49.45% 67.05% -11.59% 2.86% 7.00% -
  Horiz. % 32.45% 82.16% 162.53% 97.30% 110.06% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,231,325
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.89 10.08 1.05 3.83 3.90 1.07 0.72 45.66%
  YoY % -31.65% 860.00% -72.58% -1.79% 264.49% 48.61% -
  Horiz. % 956.94% 1,400.00% 145.83% 531.94% 541.67% 148.61% 100.00%
EPS 0.61 2.68 0.01 -0.35 0.14 -0.26 -0.59 -
  YoY % -77.24% 26,700.00% 102.86% -350.00% 153.85% 55.93% -
  Horiz. % -103.39% -454.24% -1.69% 59.32% -23.73% 44.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0992 0.2508 0.2463 0.1455 0.1194 0.1141 0.1008 -0.27%
  YoY % -60.45% 1.83% 69.28% 21.86% 4.65% 13.19% -
  Horiz. % 98.41% 248.81% 244.35% 144.35% 118.45% 113.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3850 0.6600 1.1600 0.7550 0.7400 0.8600 0.9350 -
P/RPS 5.56 6.50 54.66 9.60 6.70 27.88 42.87 -28.83%
  YoY % -14.46% -88.11% 469.37% 43.28% -75.97% -34.97% -
  Horiz. % 12.97% 15.16% 127.50% 22.39% 15.63% 65.03% 100.00%
P/EPS 62.75 24.48 6,522.83 -105.15 185.00 -113.16 -51.94 -
  YoY % 156.33% -99.62% 6,303.36% -156.84% 263.49% -117.87% -
  Horiz. % -120.81% -47.13% -12,558.39% 202.45% -356.18% 217.87% 100.00%
EY 1.59 4.09 0.02 -0.95 0.54 -0.88 -1.93 -
  YoY % -61.12% 20,350.00% 102.11% -275.93% 161.36% 54.40% -
  Horiz. % -82.38% -211.92% -1.04% 49.22% -27.98% 45.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.86 2.61 2.32 2.53 2.19 2.62 3.04 4.06%
  YoY % 47.89% 12.50% -8.30% 15.53% -16.41% -13.82% -
  Horiz. % 126.97% 85.86% 76.32% 83.22% 72.04% 86.18% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 29/08/18 24/08/17 25/08/16 27/08/15 28/08/14 -
Price 0.5250 0.5800 1.1900 0.6750 1.1000 0.8700 0.8800 -
P/RPS 7.58 5.72 56.07 8.59 9.97 28.20 40.34 -24.30%
  YoY % 32.52% -89.80% 552.74% -13.84% -64.65% -30.09% -
  Horiz. % 18.79% 14.18% 138.99% 21.29% 24.71% 69.91% 100.00%
P/EPS 85.57 21.51 6,691.52 -94.01 275.00 -114.47 -48.89 -
  YoY % 297.81% -99.68% 7,217.88% -134.19% 340.24% -134.14% -
  Horiz. % -175.03% -44.00% -13,686.89% 192.29% -562.49% 234.14% 100.00%
EY 1.17 4.65 0.01 -1.06 0.36 -0.87 -2.05 -
  YoY % -74.84% 46,400.00% 100.94% -394.44% 141.38% 57.56% -
  Horiz. % -57.07% -226.83% -0.49% 51.71% -17.56% 42.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.27 2.30 2.38 2.26 3.25 2.65 2.86 10.71%
  YoY % 129.13% -3.36% 5.31% -30.46% 22.64% -7.34% -
  Horiz. % 184.27% 80.42% 83.22% 79.02% 113.64% 92.66% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+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