[BORNOIL] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 157.55%
YoY- 104.48%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 67,540 85,488 94,552 85,316 85,644 87,655 69,036 -1.44%
PBT 77,048 -12,999 221 58,002 22,824 53,797 65,489 11.43%
Tax -1,012 -318 -518 -506 -500 -513 -288 130.95%
NP 76,036 -13,317 -297 57,496 22,324 53,284 65,201 10.78%
-
NP to SH 76,036 -13,317 -297 57,496 22,324 53,284 65,201 10.78%
-
Tax Rate 1.31% - 234.39% 0.87% 2.19% 0.95% 0.44% -
Total Cost -8,496 98,805 94,849 27,820 63,320 34,371 3,834 -
-
Net Worth 955,546 826,302 774,806 954,740 865,712 827,822 817,988 10.90%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 955,546 826,302 774,806 954,740 865,712 827,822 817,988 10.90%
NOSH 11,971,135 11,651,135 9,711,686 9,676,617 9,236,117 8,233,117 7,413,191 37.60%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 112.58% -15.58% -0.31% 67.39% 26.07% 60.79% 94.45% -
ROE 7.96% -1.61% -0.04% 6.02% 2.58% 6.44% 7.97% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 0.57 0.83 1.10 0.89 0.99 1.16 0.93 -27.82%
EPS 0.64 -0.14 0.00 0.64 0.24 0.73 0.89 -19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.10 0.10 0.11 0.11 -19.11%
Adjusted Per Share Value based on latest NOSH - 9,676,617
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 0.56 0.71 0.79 0.71 0.71 0.73 0.57 -1.17%
EPS 0.63 -0.11 0.00 0.48 0.19 0.44 0.54 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0688 0.0645 0.0795 0.0721 0.0689 0.0681 10.85%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.015 0.015 0.015 0.025 0.025 0.025 0.03 -
P/RPS 2.65 1.81 1.37 2.80 2.53 2.15 3.23 -12.35%
P/EPS 2.36 -11.63 -434.31 4.15 9.69 3.53 3.42 -21.89%
EY 42.44 -8.60 -0.23 24.09 10.31 28.32 29.23 28.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.17 0.25 0.25 0.23 0.27 -20.86%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 29/05/23 24/02/23 29/11/22 26/08/22 26/05/22 -
Price 0.015 0.015 0.02 0.02 0.02 0.025 0.025 -
P/RPS 2.65 1.81 1.82 2.24 2.02 2.15 2.69 -0.99%
P/EPS 2.36 -11.63 -579.08 3.32 7.76 3.53 2.85 -11.80%
EY 42.44 -8.60 -0.17 30.11 12.89 28.32 35.07 13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.22 0.20 0.20 0.23 0.23 -11.94%

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