Highlights

[BORNOIL] QoQ Quarter Result on 2018-09-30 [#1]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -82.23%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
Revenue 23,757 20,773 22,782 24,343 26,676 0 20,727 12.40%
  QoQ % 14.36% -8.82% -6.41% -8.75% 0.00% 0.00% -
  Horiz. % 114.62% 100.22% 109.91% 117.45% 128.70% 0.00% 100.00%
PBT -1,288 713 6,805 -2,543 -6,431 0 2,414 -
  QoQ % -280.65% -89.52% 367.60% 60.46% 0.00% 0.00% -
  Horiz. % -53.36% 29.54% 281.90% -105.34% -266.40% 0.00% 100.00%
Tax 0 0 -2,795 -1,444 -60 0 0 -
  QoQ % 0.00% 0.00% -93.56% -2,306.67% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 4,658.33% 2,406.67% 100.00% - -
NP -1,288 713 4,010 -3,987 -6,491 0 2,414 -
  QoQ % -280.65% -82.22% 200.58% 38.58% 0.00% 0.00% -
  Horiz. % -53.36% 29.54% 166.11% -165.16% -268.89% 0.00% 100.00%
NP to SH -1,288 713 4,012 -3,989 -6,491 0 2,414 -
  QoQ % -280.65% -82.23% 200.58% 38.55% 0.00% 0.00% -
  Horiz. % -53.36% 29.54% 166.20% -165.24% -268.89% 0.00% 100.00%
Tax Rate - % - % 41.07 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 25,045 20,060 18,772 28,330 33,167 0 18,313 30.77%
  QoQ % 24.85% 6.86% -33.74% -14.58% 0.00% 0.00% -
  Horiz. % 136.76% 109.54% 102.51% 154.70% 181.11% 0.00% 100.00%
Net Worth 675,900 675,973 677,512 666,351 634,474 - 675,919 -0.00%
  QoQ % -0.01% -0.23% 1.68% 5.02% 0.00% 0.00% -
  Horiz. % 100.00% 100.01% 100.24% 98.58% 93.87% 0.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 30/04/18 31/01/18 31/12/17 31/10/17 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
31/12/18 30/09/18 30/06/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
Net Worth 675,900 675,973 677,512 666,351 634,474 - 675,919 -0.00%
  QoQ % -0.01% -0.23% 1.68% 5.02% 0.00% 0.00% -
  Horiz. % 100.00% 100.01% 100.24% 98.58% 93.87% 0.00% 100.00%
NOSH 5,199,238 5,199,796 5,211,638 5,125,779 4,880,573 4,827,999 4,827,999 6.55%
  QoQ % -0.01% -0.23% 1.68% 5.02% 1.09% 0.00% -
  Horiz. % 107.69% 107.70% 107.95% 106.17% 101.09% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
NP Margin -5.42 % 3.43 % 17.60 % -16.38 % -24.33 % - % 11.65 % -
  QoQ % -258.02% -80.51% 207.45% 32.68% 0.00% 0.00% -
  Horiz. % -46.52% 29.44% 151.07% -140.60% -208.84% 0.00% 100.00%
ROE -0.19 % 0.11 % 0.59 % -0.60 % -1.02 % - % 0.36 % -
  QoQ % -272.73% -81.36% 198.33% 41.18% 0.00% 0.00% -
  Horiz. % -52.78% 30.56% 163.89% -166.67% -283.33% 0.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
RPS 0.46 0.40 0.44 0.47 0.55 - 0.43 5.95%
  QoQ % 15.00% -9.09% -6.38% -14.55% 0.00% 0.00% -
  Horiz. % 106.98% 93.02% 102.33% 109.30% 127.91% 0.00% 100.00%
EPS -0.02 0.01 0.08 -0.08 -0.13 0.00 0.05 -
  QoQ % -300.00% -87.50% 200.00% 38.46% 0.00% 0.00% -
  Horiz. % -40.00% 20.00% 160.00% -160.00% -260.00% 0.00% 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 - 0.1400 -6.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 92.86% 92.86% 92.86% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,300,454
31/12/18 30/09/18 30/06/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
RPS 0.45 0.39 0.43 0.46 0.50 - 0.39 13.04%
  QoQ % 15.38% -9.30% -6.52% -8.00% 0.00% 0.00% -
  Horiz. % 115.38% 100.00% 110.26% 117.95% 128.21% 0.00% 100.00%
EPS -0.02 0.01 0.08 -0.08 -0.12 0.00 0.05 -
  QoQ % -300.00% -87.50% 200.00% 33.33% 0.00% 0.00% -
  Horiz. % -40.00% 20.00% 160.00% -160.00% -240.00% 0.00% 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 0.1275 0.1275 0.1278 0.1257 0.1197 - 0.1275 -
  QoQ % 0.00% -0.23% 1.67% 5.01% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.24% 98.59% 93.88% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/04/18 30/01/18 29/12/17 31/10/17 -
Price 0.0450 0.0550 0.0700 0.0900 0.0850 0.0850 0.0950 -
P/RPS 9.85 13.77 16.01 18.95 15.55 0.00 22.13 -50.02%
  QoQ % -28.47% -13.99% -15.51% 21.86% 0.00% 0.00% -
  Horiz. % 44.51% 62.22% 72.35% 85.63% 70.27% 0.00% 100.00%
P/EPS -181.65 401.11 90.93 -115.65 -63.91 0.00 190.00 -
  QoQ % -145.29% 341.12% 178.63% -80.96% 0.00% 0.00% -
  Horiz. % -95.61% 211.11% 47.86% -60.87% -33.64% 0.00% 100.00%
EY -0.55 0.25 1.10 -0.86 -1.56 0.00 0.53 -
  QoQ % -320.00% -77.27% 227.91% 44.87% 0.00% 0.00% -
  Horiz. % -103.77% 47.17% 207.55% -162.26% -294.34% 0.00% 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 0.35 0.42 0.54 0.69 0.65 0.00 0.68 -43.39%
  QoQ % -16.67% -22.22% -21.74% 6.15% 0.00% 0.00% -
  Horiz. % 51.47% 61.76% 79.41% 101.47% 95.59% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
Date 28/02/19 29/11/18 28/08/18 29/06/18 30/03/18 - 29/12/17 -
Price 0.0400 0.0450 0.0650 0.0700 0.0800 0.0000 0.0850 -
P/RPS 8.75 11.26 14.87 14.74 14.64 0.00 19.80 -50.33%
  QoQ % -22.29% -24.28% 0.88% 0.68% 0.00% 0.00% -
  Horiz. % 44.19% 56.87% 75.10% 74.44% 73.94% 0.00% 100.00%
P/EPS -161.47 328.18 84.44 -89.95 -60.15 0.00 170.00 -
  QoQ % -149.20% 288.65% 193.87% -49.54% 0.00% 0.00% -
  Horiz. % -94.98% 193.05% 49.67% -52.91% -35.38% 0.00% 100.00%
EY -0.62 0.30 1.18 -1.11 -1.66 0.00 0.59 -
  QoQ % -306.67% -74.58% 206.31% 33.13% 0.00% 0.00% -
  Horiz. % -105.08% 50.85% 200.00% -188.14% -281.36% 0.00% 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 0.31 0.35 0.50 0.54 0.62 0.00 0.61 -44.01%
  QoQ % -11.43% -30.00% -7.41% -12.90% 0.00% 0.00% -
  Horiz. % 50.82% 57.38% 81.97% 88.52% 101.64% 0.00% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers