Highlights

[BORNOIL] YoY Quarter Result on 2017-10-31 [#3]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 29-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Oct-2017  [#3]
Profit Trend QoQ -     -40.41%    YoY -     -88.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 20,727 950,445 23,960 21,161 10,528 8,300 6,282 21.99%
  YoY % -97.82% 3,866.80% 13.23% 101.00% 26.84% 32.12% -
  Horiz. % 329.94% 15,129.66% 381.41% 336.85% 167.59% 132.12% 100.00%
PBT 2,414 23,476 5,267 1,470 -266 -108 -874 -
  YoY % -89.72% 345.72% 258.30% 652.63% -146.30% 87.64% -
  Horiz. % -276.20% -2,686.04% -602.63% -168.19% 30.43% 12.36% 100.00%
Tax 0 -1,845 -4 0 -100 0 0 -
  YoY % 0.00% -46,025.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 1,845.00% 4.00% -0.00% 100.00% - -
NP 2,414 21,631 5,263 1,470 -366 -108 -874 -
  YoY % -88.84% 311.00% 258.03% 501.64% -238.89% 87.64% -
  Horiz. % -276.20% -2,474.94% -602.17% -168.19% 41.88% 12.36% 100.00%
NP to SH 2,414 21,631 5,263 1,470 -366 -108 -874 -
  YoY % -88.84% 311.00% 258.03% 501.64% -238.89% 87.64% -
  Horiz. % -276.20% -2,474.94% -602.17% -168.19% 41.88% 12.36% 100.00%
Tax Rate - % 7.86 % 0.08 % - % - % - % - % -
  YoY % 0.00% 9,725.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 9,825.00% 100.00% - - - -
Total Cost 18,313 928,814 18,697 19,691 10,894 8,408 7,156 16.94%
  YoY % -98.03% 4,867.72% -5.05% 80.75% 29.57% 17.50% -
  Horiz. % 255.91% 12,979.51% 261.28% 275.17% 152.24% 117.50% 100.00%
Net Worth 675,919 581,492 301,287 203,903 195,199 169,951 160,189 27.09%
  YoY % 16.24% 93.00% 47.76% 4.46% 14.86% 6.09% -
  Horiz. % 421.95% 363.00% 188.08% 127.29% 121.86% 106.09% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 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
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 675,919 581,492 301,287 203,903 195,199 169,951 160,189 27.09%
  YoY % 16.24% 93.00% 47.76% 4.46% 14.86% 6.09% -
  Horiz. % 421.95% 363.00% 188.08% 127.29% 121.86% 106.09% 100.00%
NOSH 4,827,999 3,028,605 381,376 237,096 203,333 178,333 164,905 75.47%
  YoY % 59.41% 694.12% 60.85% 16.60% 14.02% 8.14% -
  Horiz. % 2,927.73% 1,836.57% 231.27% 143.78% 123.30% 108.14% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 11.65 % 2.28 % 21.97 % 6.95 % -3.48 % -1.30 % -13.91 % -
  YoY % 410.96% -89.62% 216.12% 299.71% -167.69% 90.65% -
  Horiz. % -83.75% -16.39% -157.94% -49.96% 25.02% 9.35% 100.00%
ROE 0.36 % 3.72 % 1.75 % 0.72 % -0.19 % -0.06 % -0.55 % -
  YoY % -90.32% 112.57% 143.06% 478.95% -216.67% 89.09% -
  Horiz. % -65.45% -676.36% -318.18% -130.91% 34.55% 10.91% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 0.43 31.38 6.28 8.93 5.18 4.65 3.81 -30.46%
  YoY % -98.63% 399.68% -29.68% 72.39% 11.40% 22.05% -
  Horiz. % 11.29% 823.62% 164.83% 234.38% 135.96% 122.05% 100.00%
EPS 0.05 0.71 1.38 0.62 -0.18 -0.06 -0.53 -
  YoY % -92.96% -48.55% 122.58% 444.44% -200.00% 88.68% -
  Horiz. % -9.43% -133.96% -260.38% -116.98% 33.96% 11.32% 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 0.1400 0.1920 0.7900 0.8600 0.9600 0.9530 0.9714 -27.57%
  YoY % -27.08% -75.70% -8.14% -10.42% 0.73% -1.89% -
  Horiz. % 14.41% 19.77% 81.33% 88.53% 98.83% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,340,383
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 0.39 17.80 0.45 0.40 0.20 0.16 0.12 21.68%
  YoY % -97.81% 3,855.56% 12.50% 100.00% 25.00% 33.33% -
  Horiz. % 325.00% 14,833.33% 375.00% 333.33% 166.67% 133.33% 100.00%
EPS 0.05 0.41 0.10 0.03 -0.01 0.00 -0.02 -
  YoY % -87.80% 310.00% 233.33% 400.00% 0.00% 0.00% -
  Horiz. % -250.00% -2,050.00% -500.00% -150.00% 50.00% -0.00% 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 0.1266 0.1089 0.0564 0.0382 0.0366 0.0318 0.0300 27.09%
  YoY % 16.25% 93.09% 47.64% 4.37% 15.09% 6.00% -
  Horiz. % 422.00% 363.00% 188.00% 127.33% 122.00% 106.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.0950 0.1650 0.2100 0.8350 0.4550 0.4400 0.4200 -
P/RPS 22.13 0.53 3.34 9.36 8.79 9.45 11.03 12.29%
  YoY % 4,075.47% -84.13% -64.32% 6.48% -6.98% -14.32% -
  Horiz. % 200.63% 4.81% 30.28% 84.86% 79.69% 85.68% 100.00%
P/EPS 190.00 23.10 15.22 134.68 -252.78 -726.54 -79.25 -
  YoY % 722.51% 51.77% -88.70% 153.28% 65.21% -816.77% -
  Horiz. % -239.75% -29.15% -19.21% -169.94% 318.97% 916.77% 100.00%
EY 0.53 4.33 6.57 0.74 -0.40 -0.14 -1.26 -
  YoY % -87.76% -34.09% 787.84% 285.00% -185.71% 88.89% -
  Horiz. % -42.06% -343.65% -521.43% -58.73% 31.75% 11.11% 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 0.68 0.86 0.27 0.97 0.47 0.46 0.43 7.93%
  YoY % -20.93% 218.52% -72.16% 106.38% 2.17% 6.98% -
  Horiz. % 158.14% 200.00% 62.79% 225.58% 109.30% 106.98% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 29/12/17 28/12/16 28/12/15 31/12/14 31/12/13 27/12/12 23/12/11 -
Price 0.0850 0.1750 0.1500 0.9050 0.6000 0.4300 0.3500 -
P/RPS 19.80 0.56 2.39 10.14 11.59 9.24 9.19 13.63%
  YoY % 3,435.71% -76.57% -76.43% -12.51% 25.43% 0.54% -
  Horiz. % 215.45% 6.09% 26.01% 110.34% 126.12% 100.54% 100.00%
P/EPS 170.00 24.50 10.87 145.97 -333.33 -710.03 -66.04 -
  YoY % 593.88% 125.39% -92.55% 143.79% 53.05% -975.15% -
  Horiz. % -257.42% -37.10% -16.46% -221.03% 504.74% 1,075.15% 100.00%
EY 0.59 4.08 9.20 0.69 -0.30 -0.14 -1.51 -
  YoY % -85.54% -55.65% 1,233.33% 330.00% -114.29% 90.73% -
  Horiz. % -39.07% -270.20% -609.27% -45.70% 19.87% 9.27% 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 0.61 0.91 0.19 1.05 0.63 0.45 0.36 9.18%
  YoY % -32.97% 378.95% -81.90% 66.67% 40.00% 25.00% -
  Horiz. % 169.44% 252.78% 52.78% 291.67% 175.00% 125.00% 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.
 


 

1911 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.380.00 
 KOTRA 1.650.00 
 UCREST 0.340.00 
 PINEAPP 0.3550.00 
 PUC 0.200.00 
 WILLOW 0.550.00 
 ARMADA-C39 0.0550.00 
 IRIS 0.1350.00 
 UEMS-C60 0.030.00 
 BTECH 0.280.00 
Partners & Brokers