Highlights

[BORNOIL] QoQ Quarter Result on 2020-06-30 [#4]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     340.33%    YoY -     121.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 16,161 19,722 29,173 23,233 25,903 22,737 23,757 -22.67%
  QoQ % -18.06% -32.40% 25.57% -10.31% 13.92% -4.29% -
  Horiz. % 68.03% 83.02% 122.80% 97.79% 109.03% 95.71% 100.00%
PBT 3,294 -56 534 404 5,201 539 -1,288 -
  QoQ % 5,982.14% -110.49% 32.18% -92.23% 864.94% 141.85% -
  Horiz. % -255.75% 4.35% -41.46% -31.37% -403.80% -41.85% 100.00%
Tax -1,852 -544 -10 -28 -11,849 -57 0 -
  QoQ % -240.44% -5,340.00% 64.29% 99.76% -20,687.72% 0.00% -
  Horiz. % 3,249.12% 954.39% 17.54% 49.12% 20,787.72% 100.00% -
NP 1,442 -600 524 376 -6,648 482 -1,288 -
  QoQ % 340.33% -214.50% 39.36% 105.66% -1,479.25% 137.42% -
  Horiz. % -111.96% 46.58% -40.68% -29.19% 516.15% -37.42% 100.00%
NP to SH 1,442 -600 524 376 -6,648 482 -1,288 -
  QoQ % 340.33% -214.50% 39.36% 105.66% -1,479.25% 137.42% -
  Horiz. % -111.96% 46.58% -40.68% -29.19% 516.15% -37.42% 100.00%
Tax Rate 56.22 % - % 1.87 % 6.93 % 227.82 % 10.58 % - % -
  QoQ % 0.00% 0.00% -73.02% -96.96% 2,053.31% 0.00% -
  Horiz. % 531.38% 0.00% 17.67% 65.50% 2,153.31% 100.00% -
Total Cost 14,719 20,322 28,649 22,857 32,551 22,255 25,045 -29.86%
  QoQ % -27.57% -29.07% 25.34% -29.78% 46.26% -11.14% -
  Horiz. % 58.77% 81.14% 114.39% 91.26% 129.97% 88.86% 100.00%
Net Worth 665,916 666,743 668,313 673,121 675,101 675,533 675,900 -0.99%
  QoQ % -0.12% -0.23% -0.71% -0.29% -0.06% -0.05% -
  Horiz. % 98.52% 98.65% 98.88% 99.59% 99.88% 99.95% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 665,916 666,743 668,313 673,121 675,101 675,533 675,900 -0.99%
  QoQ % -0.12% -0.23% -0.71% -0.29% -0.06% -0.05% -
  Horiz. % 98.52% 98.65% 98.88% 99.59% 99.88% 99.95% 100.00%
NOSH 5,122,438 5,128,800 5,140,871 5,177,855 5,193,088 5,196,411 5,199,238 -0.99%
  QoQ % -0.12% -0.23% -0.71% -0.29% -0.06% -0.05% -
  Horiz. % 98.52% 98.65% 98.88% 99.59% 99.88% 99.95% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.92 % -3.04 % 1.80 % 1.62 % -25.66 % 2.12 % -5.42 % -
  QoQ % 393.42% -268.89% 11.11% 106.31% -1,310.38% 139.11% -
  Horiz. % -164.58% 56.09% -33.21% -29.89% 473.43% -39.11% 100.00%
ROE 0.22 % -0.09 % 0.08 % 0.06 % -0.98 % 0.07 % -0.19 % -
  QoQ % 344.44% -212.50% 33.33% 106.12% -1,500.00% 136.84% -
  Horiz. % -115.79% 47.37% -42.11% -31.58% 515.79% -36.84% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.32 0.38 0.57 0.45 0.50 0.44 0.46 -21.51%
  QoQ % -15.79% -33.33% 26.67% -10.00% 13.64% -4.35% -
  Horiz. % 69.57% 82.61% 123.91% 97.83% 108.70% 95.65% 100.00%
EPS 0.03 -0.01 0.01 0.01 -0.13 0.01 -0.02 -
  QoQ % 400.00% -200.00% 0.00% 107.69% -1,400.00% 150.00% -
  Horiz. % -150.00% 50.00% -50.00% -50.00% 650.00% -50.00% 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 0.1300 0.1300 0.1300 0.1300 0.1300 0.1300 0.1300 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,366,683
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.25 0.31 0.46 0.36 0.41 0.36 0.37 -23.02%
  QoQ % -19.35% -32.61% 27.78% -12.20% 13.89% -2.70% -
  Horiz. % 67.57% 83.78% 124.32% 97.30% 110.81% 97.30% 100.00%
EPS 0.02 -0.01 0.01 0.01 -0.10 0.01 -0.02 -
  QoQ % 300.00% -200.00% 0.00% 110.00% -1,100.00% 150.00% -
  Horiz. % -100.00% 50.00% -50.00% -50.00% 500.00% -50.00% 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 0.1046 0.1047 0.1050 0.1057 0.1060 0.1061 0.1062 -1.01%
  QoQ % -0.10% -0.29% -0.66% -0.28% -0.09% -0.09% -
  Horiz. % 98.49% 98.59% 98.87% 99.53% 99.81% 99.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.0300 0.0200 0.0450 0.0500 0.0400 0.0400 0.0450 -
P/RPS 9.51 5.20 7.93 11.14 8.02 9.14 9.85 -2.32%
  QoQ % 82.88% -34.43% -28.82% 38.90% -12.25% -7.21% -
  Horiz. % 96.55% 52.79% 80.51% 113.10% 81.42% 92.79% 100.00%
P/EPS 106.57 -170.96 441.49 688.54 -31.25 431.24 -181.65 -
  QoQ % 162.34% -138.72% -35.88% 2,303.33% -107.25% 337.40% -
  Horiz. % -58.67% 94.12% -243.04% -379.05% 17.20% -237.40% 100.00%
EY 0.94 -0.58 0.23 0.15 -3.20 0.23 -0.55 -
  QoQ % 262.07% -352.17% 53.33% 104.69% -1,491.30% 141.82% -
  Horiz. % -170.91% 105.45% -41.82% -27.27% 581.82% -41.82% 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 0.23 0.15 0.35 0.38 0.31 0.31 0.35 -24.43%
  QoQ % 53.33% -57.14% -7.89% 22.58% 0.00% -11.43% -
  Horiz. % 65.71% 42.86% 100.00% 108.57% 88.57% 88.57% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 27/02/20 - 29/08/19 28/05/19 28/02/19 -
Price 0.0600 0.0300 0.0400 0.0450 0.0450 0.0450 0.0400 -
P/RPS 19.02 7.80 7.05 10.03 9.02 10.28 8.75 67.88%
  QoQ % 143.85% 10.64% -29.71% 11.20% -12.26% 17.49% -
  Horiz. % 217.37% 89.14% 80.57% 114.63% 103.09% 117.49% 100.00%
P/EPS 213.14 -256.44 392.43 619.69 -35.15 485.14 -161.47 -
  QoQ % 183.11% -165.35% -36.67% 1,862.99% -107.25% 400.45% -
  Horiz. % -132.00% 158.82% -243.04% -383.78% 21.77% -300.45% 100.00%
EY 0.47 -0.39 0.25 0.16 -2.84 0.21 -0.62 -
  QoQ % 220.51% -256.00% 56.25% 105.63% -1,452.38% 133.87% -
  Horiz. % -75.81% 62.90% -40.32% -25.81% 458.06% -33.87% 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 0.46 0.23 0.31 0.35 0.35 0.35 0.31 30.13%
  QoQ % 100.00% -25.81% -11.43% 0.00% 0.00% 12.90% -
  Horiz. % 148.39% 74.19% 100.00% 112.90% 112.90% 112.90% 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
 
 

282  354  540  1270 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.21-0.015 
 AT 0.095+0.005 
 IMPIANA 0.105+0.025 
 VC 0.055-0.005 
 DGSB 0.21+0.015 
 MLAB 0.03-0.005 
 MAHSING 1.14-0.04 
 DNEX 0.21-0.025 
 LUSTER-WA 0.12-0.005 
 ISTONE 0.24+0.025 

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