Highlights

[BORNOIL] YoY Quarter Result on 2018-01-31 [#4]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 30-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Jan-2018  [#4]
Profit Trend QoQ -     -368.89%    YoY -     -160.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 26,676 30,744 190,192 35,698 11,272 9,623 8,239 21.61%
  YoY % -13.23% -83.84% 432.78% 216.70% 17.14% 16.80% -
  Horiz. % 323.78% 373.15% 2,308.44% 433.28% 136.81% 116.80% 100.00%
PBT -6,431 10,215 3,310 4,490 -32 -6,150 -2,382 17.98%
  YoY % -162.96% 208.61% -26.28% 14,131.25% 99.48% -158.19% -
  Horiz. % 269.98% -428.84% -138.96% -188.50% 1.34% 258.19% 100.00%
Tax -60 523 -853 33 -322 0 -2 76.18%
  YoY % -111.47% 161.31% -2,684.85% 110.25% 0.00% 0.00% -
  Horiz. % 3,000.00% -26,150.00% 42,650.00% -1,650.00% 16,100.00% -0.00% 100.00%
NP -6,491 10,738 2,457 4,523 -354 -6,150 -2,384 18.15%
  YoY % -160.45% 337.04% -45.68% 1,377.68% 94.24% -157.97% -
  Horiz. % 272.27% -450.42% -103.06% -189.72% 14.85% 257.97% 100.00%
NP to SH -6,491 10,738 2,457 4,523 -354 -3,150 -2,384 18.15%
  YoY % -160.45% 337.04% -45.68% 1,377.68% 88.76% -32.13% -
  Horiz. % 272.27% -450.42% -103.06% -189.72% 14.85% 132.13% 100.00%
Tax Rate - % -5.12 % 25.77 % -0.73 % - % - % - % -
  YoY % 0.00% -119.87% 3,630.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 701.37% -3,530.14% 100.00% - - -
Total Cost 33,167 20,006 187,735 31,175 11,626 15,773 10,623 20.87%
  YoY % 65.79% -89.34% 502.20% 168.15% -26.29% 48.48% -
  Horiz. % 312.22% 188.33% 1,767.25% 293.47% 109.44% 148.48% 100.00%
Net Worth 634,474 575,472 402,054 269,384 1,663,800 184,115 158,436 25.99%
  YoY % 10.25% 43.13% 49.25% -83.81% 803.67% 16.21% -
  Horiz. % 400.46% 363.22% 253.76% 170.03% 1,050.14% 116.21% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 634,474 575,472 402,054 269,384 1,663,800 184,115 158,436 25.99%
  YoY % 10.25% 43.13% 49.25% -83.81% 803.67% 16.21% -
  Horiz. % 400.46% 363.22% 253.76% 170.03% 1,050.14% 116.21% 100.00%
NOSH 4,880,573 3,028,801 2,233,636 332,573 1,770,000 199,475 165,555 75.67%
  YoY % 61.14% 35.60% 571.62% -81.21% 787.33% 20.49% -
  Horiz. % 2,948.00% 1,829.48% 1,349.18% 200.88% 1,069.13% 120.49% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -24.33 % 34.93 % 1.29 % 12.67 % -3.14 % -63.91 % -28.94 % -2.85%
  YoY % -169.65% 2,607.75% -89.82% 503.50% 95.09% -120.84% -
  Horiz. % 84.07% -120.70% -4.46% -43.78% 10.85% 220.84% 100.00%
ROE -1.02 % 1.87 % 0.61 % 1.68 % -0.02 % -1.71 % -1.50 % -6.22%
  YoY % -154.55% 206.56% -63.69% 8,500.00% 98.83% -14.00% -
  Horiz. % 68.00% -124.67% -40.67% -112.00% 1.33% 114.00% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 0.55 1.02 8.51 10.73 0.64 4.82 4.98 -30.71%
  YoY % -46.08% -88.01% -20.69% 1,576.56% -86.72% -3.21% -
  Horiz. % 11.04% 20.48% 170.88% 215.46% 12.85% 96.79% 100.00%
EPS -0.13 0.35 0.11 1.36 0.02 -3.09 -1.44 -33.00%
  YoY % -137.14% 218.18% -91.91% 6,700.00% 100.65% -114.58% -
  Horiz. % 9.03% -24.31% -7.64% -94.44% -1.39% 214.58% 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 0.1300 0.1900 0.1800 0.8100 0.9400 0.9230 0.9570 -28.28%
  YoY % -31.58% 5.56% -77.78% -13.83% 1.84% -3.55% -
  Horiz. % 13.58% 19.85% 18.81% 84.64% 98.22% 96.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,986,250
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 0.50 0.58 3.59 0.67 0.21 0.18 0.16 20.89%
  YoY % -13.79% -83.84% 435.82% 219.05% 16.67% 12.50% -
  Horiz. % 312.50% 362.50% 2,243.75% 418.75% 131.25% 112.50% 100.00%
EPS -0.12 0.20 0.05 0.09 -0.01 -0.06 -0.04 20.07%
  YoY % -160.00% 300.00% -44.44% 1,000.00% 83.33% -50.00% -
  Horiz. % 300.00% -500.00% -125.00% -225.00% 25.00% 150.00% 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 0.1197 0.1086 0.0759 0.0508 0.3139 0.0347 0.0299 25.98%
  YoY % 10.22% 43.08% 49.41% -83.82% 804.61% 16.05% -
  Horiz. % 400.33% 363.21% 253.85% 169.90% 1,049.83% 116.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.0850 0.1600 0.1550 0.9000 0.6300 0.3900 0.4000 -
P/RPS 15.55 15.76 1.82 8.38 98.93 8.08 8.04 11.61%
  YoY % -1.33% 765.93% -78.28% -91.53% 1,124.38% 0.50% -
  Horiz. % 193.41% 196.02% 22.64% 104.23% 1,230.47% 100.50% 100.00%
P/EPS -63.91 45.13 140.91 66.18 -3,150.00 -24.70 -27.78 14.88%
  YoY % -241.61% -67.97% 112.92% 102.10% -12,653.04% 11.09% -
  Horiz. % 230.06% -162.46% -507.24% -238.23% 11,339.09% 88.91% 100.00%
EY -1.56 2.22 0.71 1.51 -0.03 -4.05 -3.60 -13.00%
  YoY % -170.27% 212.68% -52.98% 5,133.33% 99.26% -12.50% -
  Horiz. % 43.33% -61.67% -19.72% -41.94% 0.83% 112.50% 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 0.65 0.84 0.86 1.11 0.67 0.42 0.42 7.54%
  YoY % -22.62% -2.33% -22.52% 65.67% 59.52% 0.00% -
  Horiz. % 154.76% 200.00% 204.76% 264.29% 159.52% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/03/18 31/03/17 29/03/16 30/03/15 31/03/14 28/03/13 30/03/12 -
Price 0.0800 0.1900 0.1550 0.8200 0.6700 0.3500 0.4200 -
P/RPS 14.64 18.72 1.82 7.64 105.21 7.26 8.44 9.60%
  YoY % -21.79% 928.57% -76.18% -92.74% 1,349.17% -13.98% -
  Horiz. % 173.46% 221.80% 21.56% 90.52% 1,246.56% 86.02% 100.00%
P/EPS -60.15 53.59 140.91 60.29 -3,350.00 -22.16 -29.17 12.81%
  YoY % -212.24% -61.97% 133.72% 101.80% -15,017.33% 24.03% -
  Horiz. % 206.21% -183.72% -483.06% -206.68% 11,484.40% 75.97% 100.00%
EY -1.66 1.87 0.71 1.66 -0.03 -4.51 -3.43 -11.38%
  YoY % -188.77% 163.38% -57.23% 5,633.33% 99.33% -31.49% -
  Horiz. % 48.40% -54.52% -20.70% -48.40% 0.87% 131.49% 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 0.62 1.00 0.86 1.01 0.71 0.38 0.44 5.88%
  YoY % -38.00% 16.28% -14.85% 42.25% 86.84% -13.64% -
  Horiz. % 140.91% 227.27% 195.45% 229.55% 161.36% 86.36% 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.
 


 

414  333  575  613 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.24+0.12 
 IWCITY 0.81+0.065 
 NOVA 0.76+0.21 
 HSI-H4I 0.65-0.05 
 HSI-C3N 0.345+0.02 
 GKENT 1.47+0.06 
 MRCB 0.710.00 
 AAX 0.38+0.025 
 HSI-C3O 0.465+0.03 
 UCREST 0.405+0.03 

TOP ARTICLES

1. Analysis of FPI TRV Stock News & Articles
2. That's Not The Way Share Market Works - Salvador Dali Good Articles to Share
3. Shahril explains his high pay save malaysia!!!
4. Revenue Group Bhd - Cashless ambition on the move Round Hedge Stock Research
5. Finally our Goverment Link Fund voice it out LOUD!! Finally our Goverment Link Fund voice it OUT LOUD.
Partners & Brokers