[BORNOIL] QoQ Annualized Quarter Result on 30-Apr-2006 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
06-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 77.8%
YoY- 64.24%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 9,576 12,825 16,668 15,420 24,367 22,865 26,408 -49.05%
PBT -18,467 -7,936 -6,512 -4,444 -20,087 -10,634 -11,126 40.05%
Tax 0 0 0 0 4 0 82 -
NP -18,467 -7,936 -6,512 -4,444 -20,083 -10,634 -11,044 40.74%
-
NP to SH -18,469 -7,932 -6,512 -4,444 -20,021 -10,509 -11,044 40.75%
-
Tax Rate - - - - - - - -
Total Cost 28,043 20,761 23,180 19,864 44,450 33,499 37,452 -17.49%
-
Net Worth 62,674 56,064 42,751 47,447 48,452 58,389 60,354 2.53%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 62,674 56,064 42,751 47,447 48,452 58,389 60,354 2.53%
NOSH 98,081 92,089 90,193 90,325 90,109 90,079 90,081 5.81%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -192.85% -61.88% -39.07% -28.82% -82.42% -46.51% -41.82% -
ROE -29.47% -14.15% -15.23% -9.37% -41.32% -18.00% -18.30% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 9.76 13.93 18.48 17.07 27.04 25.38 29.32 -51.87%
EPS -18.67 -8.61 -7.22 -4.92 -22.22 -11.67 -12.26 32.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.639 0.6088 0.474 0.5253 0.5377 0.6482 0.67 -3.10%
Adjusted Per Share Value based on latest NOSH - 90,325
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 0.08 0.11 0.14 0.13 0.20 0.19 0.22 -48.95%
EPS -0.15 -0.07 -0.05 -0.04 -0.17 -0.09 -0.09 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0052 0.0047 0.0036 0.0039 0.004 0.0049 0.005 2.64%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.99 3.02 1.02 0.81 0.71 0.74 0.31 -
P/RPS 20.38 21.68 5.52 4.74 2.63 2.92 1.06 613.82%
P/EPS -10.57 -35.06 -14.13 -16.46 -3.20 -6.34 -2.53 158.72%
EY -9.46 -2.85 -7.08 -6.07 -31.29 -15.77 -39.55 -61.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 4.96 2.15 1.54 1.32 1.14 0.46 256.30%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 29/12/06 29/09/06 06/07/06 31/03/06 30/12/05 30/09/05 -
Price 1.40 1.78 1.38 0.97 0.77 0.70 0.68 -
P/RPS 14.34 12.78 7.47 5.68 2.85 2.76 2.32 235.68%
P/EPS -7.43 -20.67 -19.11 -19.72 -3.47 -6.00 -5.55 21.40%
EY -13.45 -4.84 -5.23 -5.07 -28.86 -16.67 -18.03 -17.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.92 2.91 1.85 1.43 1.08 1.01 67.28%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment