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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 CAGR
Revenue 25,903 22,737 23,757 20,773 22,782 24,343 0 -
  QoQ % 13.92% -4.29% 14.36% -8.82% -6.41% 0.00% -
  Horiz. % 106.41% 93.40% 97.59% 85.33% 93.59% 100.00% -
PBT 5,201 539 -1,288 713 6,805 -2,543 0 -
  QoQ % 864.94% 141.85% -280.65% -89.52% 367.60% 0.00% -
  Horiz. % -204.52% -21.20% 50.65% -28.04% -267.60% 100.00% -
Tax -11,849 -57 0 0 -2,795 -1,444 0 -
  QoQ % -20,687.72% 0.00% 0.00% 0.00% -93.56% 0.00% -
  Horiz. % 820.57% 3.95% -0.00% -0.00% 193.56% 100.00% -
NP -6,648 482 -1,288 713 4,010 -3,987 0 -
  QoQ % -1,479.25% 137.42% -280.65% -82.22% 200.58% 0.00% -
  Horiz. % 166.74% -12.09% 32.30% -17.88% -100.58% 100.00% -
NP to SH -6,648 482 -1,288 713 4,012 -3,989 0 -
  QoQ % -1,479.25% 137.42% -280.65% -82.23% 200.58% 0.00% -
  Horiz. % 166.66% -12.08% 32.29% -17.87% -100.58% 100.00% -
Tax Rate 227.82 % 10.58 % - % - % 41.07 % - % - % -
  QoQ % 2,053.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 554.71% 25.76% 0.00% 0.00% 100.00% - -
Total Cost 32,551 22,255 25,045 20,060 18,772 28,330 0 -
  QoQ % 46.26% -11.14% 24.85% 6.86% -33.74% 0.00% -
  Horiz. % 114.90% 78.56% 88.40% 70.81% 66.26% 100.00% -
Net Worth 675,101 675,533 675,900 675,973 677,512 666,351 - -
  QoQ % -0.06% -0.05% -0.01% -0.23% 1.68% 0.00% -
  Horiz. % 101.31% 101.38% 101.43% 101.44% 101.68% 100.00% -
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 CAGR
Net Worth 675,101 675,533 675,900 675,973 677,512 666,351 - -
  QoQ % -0.06% -0.05% -0.01% -0.23% 1.68% 0.00% -
  Horiz. % 101.31% 101.38% 101.43% 101.44% 101.68% 100.00% -
NOSH 5,193,088 5,196,411 5,199,238 5,199,796 5,211,638 5,125,779 4,880,573 5.09%
  QoQ % -0.06% -0.05% -0.01% -0.23% 1.68% 5.02% -
  Horiz. % 106.40% 106.47% 106.53% 106.54% 106.78% 105.02% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 CAGR
NP Margin -25.66 % 2.12 % -5.42 % 3.43 % 17.60 % -16.38 % - % -
  QoQ % -1,310.38% 139.11% -258.02% -80.51% 207.45% 0.00% -
  Horiz. % 156.65% -12.94% 33.09% -20.94% -107.45% 100.00% -
ROE -0.98 % 0.07 % -0.19 % 0.11 % 0.59 % -0.60 % - % -
  QoQ % -1,500.00% 136.84% -272.73% -81.36% 198.33% 0.00% -
  Horiz. % 163.33% -11.67% 31.67% -18.33% -98.33% 100.00% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 CAGR
RPS 0.50 0.44 0.46 0.40 0.44 0.47 - -
  QoQ % 13.64% -4.35% 15.00% -9.09% -6.38% 0.00% -
  Horiz. % 106.38% 93.62% 97.87% 85.11% 93.62% 100.00% -
EPS -0.13 0.01 -0.02 0.01 0.08 -0.08 0.00 -
  QoQ % -1,400.00% 150.00% -300.00% -87.50% 200.00% 0.00% -
  Horiz. % 162.50% -12.50% 25.00% -12.50% -100.00% 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 - -
  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% -
Adjusted Per Share Value based on latest NOSH - 5,300,454
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 CAGR
RPS 0.49 0.43 0.45 0.39 0.43 0.46 - -
  QoQ % 13.95% -4.44% 15.38% -9.30% -6.52% 0.00% -
  Horiz. % 106.52% 93.48% 97.83% 84.78% 93.48% 100.00% -
EPS -0.13 0.01 -0.02 0.01 0.08 -0.08 0.00 -
  QoQ % -1,400.00% 150.00% -300.00% -87.50% 200.00% 0.00% -
  Horiz. % 162.50% -12.50% 25.00% -12.50% -100.00% 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 0.1274 0.1274 0.1275 0.1275 0.1278 0.1257 - -
  QoQ % 0.00% -0.08% 0.00% -0.23% 1.67% 0.00% -
  Horiz. % 101.35% 101.35% 101.43% 101.43% 101.67% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/04/18 30/03/18 -
Price 0.0400 0.0400 0.0450 0.0550 0.0700 0.0900 0.0800 -
P/RPS 8.02 9.14 9.85 13.77 16.01 18.95 0.00 -
  QoQ % -12.25% -7.21% -28.47% -13.99% -15.51% 0.00% -
  Horiz. % 42.32% 48.23% 51.98% 72.66% 84.49% 100.00% -
P/EPS -31.25 431.24 -181.65 401.11 90.93 -115.65 0.00 -
  QoQ % -107.25% 337.40% -145.29% 341.12% 178.63% 0.00% -
  Horiz. % 27.02% -372.88% 157.07% -346.83% -78.63% 100.00% -
EY -3.20 0.23 -0.55 0.25 1.10 -0.86 0.00 -
  QoQ % -1,491.30% 141.82% -320.00% -77.27% 227.91% 0.00% -
  Horiz. % 372.09% -26.74% 63.95% -29.07% -127.91% 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 0.31 0.35 0.42 0.54 0.69 0.00 -
  QoQ % 0.00% -11.43% -16.67% -22.22% -21.74% 0.00% -
  Horiz. % 44.93% 44.93% 50.72% 60.87% 78.26% 100.00% -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 CAGR
Date 29/08/19 28/05/19 28/02/19 29/11/18 28/08/18 29/06/18 - -
Price 0.0450 0.0450 0.0400 0.0450 0.0650 0.0700 0.0000 -
P/RPS 9.02 10.28 8.75 11.26 14.87 14.74 0.00 -
  QoQ % -12.26% 17.49% -22.29% -24.28% 0.88% 0.00% -
  Horiz. % 61.19% 69.74% 59.36% 76.39% 100.88% 100.00% -
P/EPS -35.15 485.14 -161.47 328.18 84.44 -89.95 0.00 -
  QoQ % -107.25% 400.45% -149.20% 288.65% 193.87% 0.00% -
  Horiz. % 39.08% -539.34% 179.51% -364.85% -93.87% 100.00% -
EY -2.84 0.21 -0.62 0.30 1.18 -1.11 0.00 -
  QoQ % -1,452.38% 133.87% -306.67% -74.58% 206.31% 0.00% -
  Horiz. % 255.86% -18.92% 55.86% -27.03% -106.31% 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 0.35 0.31 0.35 0.50 0.54 0.00 -
  QoQ % 0.00% 12.90% -11.43% -30.00% -7.41% 0.00% -
  Horiz. % 64.81% 64.81% 57.41% 64.81% 92.59% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers