[BORNOIL] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 85.62%
YoY- 499.97%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 85,644 87,655 69,036 58,866 44,260 51,408 47,454 48.18%
PBT 22,824 53,797 65,489 28,372 15,156 28,455 -9,274 -
Tax -500 -513 -288 -254 -8 55 -58 319.88%
NP 22,324 53,284 65,201 28,118 15,148 28,510 -9,333 -
-
NP to SH 22,324 53,284 65,201 28,118 15,148 28,510 -9,333 -
-
Tax Rate 2.19% 0.95% 0.44% 0.90% 0.05% -0.19% - -
Total Cost 63,320 34,371 3,834 30,748 29,112 22,898 56,787 7.52%
-
Net Worth 865,712 827,822 817,988 799,225 833,139 745,187 695,481 15.70%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 865,712 827,822 817,988 799,225 833,139 745,187 695,481 15.70%
NOSH 9,236,117 8,233,117 7,413,191 8,090,289 7,573,999 7,450,289 7,109,689 19.03%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 26.07% 60.79% 94.45% 47.77% 34.23% 55.46% -19.67% -
ROE 2.58% 6.44% 7.97% 3.52% 1.82% 3.83% -1.34% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.99 1.16 0.93 0.81 0.58 0.76 0.75 20.31%
EPS 0.24 0.73 0.89 0.40 0.20 0.42 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.11 0.11 0.11 0.11 -6.15%
Adjusted Per Share Value based on latest NOSH - 8,090,289
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.71 0.73 0.57 0.49 0.37 0.43 0.40 46.54%
EPS 0.19 0.44 0.54 0.23 0.13 0.24 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.0689 0.0681 0.0665 0.0694 0.062 0.0579 15.73%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.025 0.025 0.03 0.03 0.025 0.035 0.04 -
P/RPS 2.53 2.15 3.23 3.70 4.28 4.61 5.33 -39.12%
P/EPS 9.69 3.53 3.42 7.75 12.50 8.32 -27.10 -
EY 10.31 28.32 29.23 12.90 8.00 12.02 -3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.27 0.27 0.23 0.32 0.36 -21.56%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 26/05/22 25/02/22 29/11/21 30/08/21 28/05/21 -
Price 0.02 0.025 0.025 0.025 0.025 0.03 0.04 -
P/RPS 2.02 2.15 2.69 3.09 4.28 3.95 5.33 -47.59%
P/EPS 7.76 3.53 2.85 6.46 12.50 7.13 -27.10 -
EY 12.89 28.32 35.07 15.48 8.00 14.03 -3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.23 0.23 0.23 0.27 0.36 -32.39%

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