Highlights

[BORNOIL] YoY Quarter Result on 2017-04-30 [#1]

Stock [BORNOIL]: BORNEO OIL BHD
Announcement Date 30-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 30-Apr-2017  [#1]
Profit Trend QoQ -     -51.04%    YoY -     -50.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 19,397 1,494,736 14,632 10,175 10,006 7,442 5,264 24.26%
  YoY % -98.70% 10,115.53% 43.80% 1.69% 34.45% 41.38% -
  Horiz. % 368.48% 28,395.44% 277.96% 193.29% 190.08% 141.38% 100.00%
PBT 5,257 10,700 525 -1,596 -515 -478 -774 -
  YoY % -50.87% 1,938.10% 132.89% -209.90% -7.74% 38.24% -
  Horiz. % -679.20% -1,382.43% -67.83% 206.20% 66.54% 61.76% 100.00%
Tax 0 0 0 0 -65 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% - -
NP 5,257 10,700 525 -1,596 -580 -478 -774 -
  YoY % -50.87% 1,938.10% 132.89% -175.17% -21.34% 38.24% -
  Horiz. % -679.20% -1,382.43% -67.83% 206.20% 74.94% 61.76% 100.00%
NP to SH 5,257 10,700 525 -1,596 -580 -478 -774 -
  YoY % -50.87% 1,938.10% 132.89% -175.17% -21.34% 38.24% -
  Horiz. % -679.20% -1,382.43% -67.83% 206.20% 74.94% 61.76% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,140 1,484,036 14,107 11,771 10,586 7,920 6,038 15.22%
  YoY % -99.05% 10,419.86% 19.85% 11.19% 33.66% 31.17% -
  Horiz. % 234.18% 24,578.27% 233.64% 194.95% 175.32% 131.17% 100.00%
Net Worth 618,470 564,722 29,414 208,366 183,800 169,247 158,347 25.47%
  YoY % 9.52% 1,819.85% -85.88% 13.37% 8.60% 6.88% -
  Horiz. % 390.58% 356.63% 18.58% 131.59% 116.07% 106.88% 100.00%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 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
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 618,470 564,722 29,414 208,366 183,800 169,247 158,347 25.47%
  YoY % 9.52% 1,819.85% -85.88% 13.37% 8.60% 6.88% -
  Horiz. % 390.58% 356.63% 18.58% 131.59% 116.07% 106.88% 100.00%
NOSH 3,092,352 2,972,222 37,234 221,666 200,000 177,037 161,250 63.53%
  YoY % 4.04% 7,882.54% -83.20% 10.83% 12.97% 9.79% -
  Horiz. % 1,917.74% 1,843.24% 23.09% 137.47% 124.03% 109.79% 100.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 27.10 % 0.72 % 3.59 % -15.69 % -5.80 % -6.42 % -14.70 % -
  YoY % 3,663.89% -79.94% 122.88% -170.52% 9.66% 56.33% -
  Horiz. % -184.35% -4.90% -24.42% 106.73% 39.46% 43.67% 100.00%
ROE 0.85 % 1.89 % 1.78 % -0.77 % -0.32 % -0.28 % -0.49 % -
  YoY % -55.03% 6.18% 331.17% -140.62% -14.29% 42.86% -
  Horiz. % -173.47% -385.71% -363.27% 157.14% 65.31% 57.14% 100.00%
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 0.63 50.29 39.30 4.59 5.00 4.20 3.26 -23.94%
  YoY % -98.75% 27.96% 756.21% -8.20% 19.05% 28.83% -
  Horiz. % 19.33% 1,542.64% 1,205.52% 140.80% 153.37% 128.83% 100.00%
EPS 0.17 0.36 1.41 -0.72 -0.29 -0.27 -0.48 -
  YoY % -52.78% -74.47% 295.83% -148.28% -7.41% 43.75% -
  Horiz. % -35.42% -75.00% -293.75% 150.00% 60.42% 56.25% 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 0.2000 0.1900 0.7900 0.9400 0.9190 0.9560 0.9820 -23.28%
  YoY % 5.26% -75.95% -15.96% 2.29% -3.87% -2.65% -
  Horiz. % 20.37% 19.35% 80.45% 95.72% 93.58% 97.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,557,025
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 0.43 32.80 0.32 0.22 0.22 0.16 0.12 23.68%
  YoY % -98.69% 10,150.00% 45.45% 0.00% 37.50% 33.33% -
  Horiz. % 358.33% 27,333.33% 266.67% 183.33% 183.33% 133.33% 100.00%
EPS 0.12 0.23 0.01 -0.04 -0.01 -0.01 -0.02 -
  YoY % -47.83% 2,200.00% 125.00% -300.00% 0.00% 50.00% -
  Horiz. % -600.00% -1,150.00% -50.00% 200.00% 50.00% 50.00% 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 0.1357 0.1239 0.0065 0.0457 0.0403 0.0371 0.0347 25.49%
  YoY % 9.52% 1,806.15% -85.78% 13.40% 8.63% 6.92% -
  Horiz. % 391.07% 357.06% 18.73% 131.70% 116.14% 106.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.1850 0.1500 0.8000 0.6400 0.3050 0.4100 0.5200 -
P/RPS 29.49 0.30 2.04 13.94 6.10 9.75 15.93 10.80%
  YoY % 9,730.00% -85.29% -85.37% 128.52% -37.44% -38.79% -
  Horiz. % 185.12% 1.88% 12.81% 87.51% 38.29% 61.21% 100.00%
P/EPS 108.82 41.67 56.74 -88.89 -105.17 -151.85 -108.33 -
  YoY % 161.15% -26.56% 163.83% 15.48% 30.74% -40.17% -
  Horiz. % -100.45% -38.47% -52.38% 82.05% 97.08% 140.17% 100.00%
EY 0.92 2.40 1.76 -1.13 -0.95 -0.66 -0.92 -
  YoY % -61.67% 36.36% 255.75% -18.95% -43.94% 28.26% -
  Horiz. % -100.00% -260.87% -191.30% 122.83% 103.26% 71.74% 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 0.93 0.79 1.01 0.68 0.33 0.43 0.53 9.82%
  YoY % 17.72% -21.78% 48.53% 106.06% -23.26% -18.87% -
  Horiz. % 175.47% 149.06% 190.57% 128.30% 62.26% 81.13% 100.00%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1050 0.1500 0.6600 0.6750 0.4050 0.3400 0.4600 -
P/RPS 16.74 0.30 1.68 14.71 8.10 8.09 14.09 2.91%
  YoY % 5,480.00% -82.14% -88.58% 81.60% 0.12% -42.58% -
  Horiz. % 118.81% 2.13% 11.92% 104.40% 57.49% 57.42% 100.00%
P/EPS 61.76 41.67 46.81 -93.75 -139.66 -125.93 -95.83 -
  YoY % 48.21% -10.98% 149.93% 32.87% -10.90% -31.41% -
  Horiz. % -64.45% -43.48% -48.85% 97.83% 145.74% 131.41% 100.00%
EY 1.62 2.40 2.14 -1.07 -0.72 -0.79 -1.04 -
  YoY % -32.50% 12.15% 300.00% -48.61% 8.86% 24.04% -
  Horiz. % -155.77% -230.77% -205.77% 102.88% 69.23% 75.96% 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 0.53 0.79 0.84 0.72 0.44 0.36 0.47 2.02%
  YoY % -32.91% -5.95% 16.67% 63.64% 22.22% -23.40% -
  Horiz. % 112.77% 168.09% 178.72% 153.19% 93.62% 76.60% 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.
 


 

378  338  534  590 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.615-0.035 
 UMWOG 0.345-0.005 
 TRIVE-WB 0.045+0.005 
 TRIVE 0.16+0.03 
 KNM 0.2850.00 
 HUAAN 0.23-0.005 
 SUMATEC 0.06-0.005 
 ALAM 0.21-0.005 
 MLAB 0.10+0.005 
 BORNOIL 0.0950.00 
Partners & Brokers