[BORNOIL] QoQ Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 23.06%
YoY- 4.9%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 51,348 48,398 48,984 47,534 46,788 37,533 36,493 25.64%
PBT -5,652 -6,477 -5,076 -5,492 -7,080 -7,988 -6,164 -5.63%
Tax 84 560 101 5,492 7,080 7,988 6,164 -94.33%
NP -5,568 -5,917 -4,974 0 0 0 0 -
-
NP to SH -5,568 -5,917 -4,974 -5,392 -7,008 -6,974 -6,088 -5.79%
-
Tax Rate - - - - - - - -
Total Cost 56,916 54,315 53,958 47,534 46,788 37,533 36,493 34.59%
-
Net Worth 66,420 33,475 29,101 29,650 30,481 31,114 32,500 61.25%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 66,420 33,475 29,101 29,650 30,481 31,114 32,500 61.25%
NOSH 70,659 35,612 27,454 27,454 27,460 26,823 26,639 91.95%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin -10.84% -12.23% -10.16% 0.00% 0.00% 0.00% 0.00% -
ROE -8.38% -17.68% -17.09% -18.19% -22.99% -22.41% -18.73% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 72.67 135.90 178.42 173.14 170.38 139.93 136.99 -34.54%
EPS -7.88 -16.58 -18.12 -19.64 -25.52 -26.00 -22.85 -50.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 1.06 1.08 1.11 1.16 1.22 -15.99%
Adjusted Per Share Value based on latest NOSH - 27,441
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 0.43 0.40 0.41 0.40 0.39 0.31 0.30 27.20%
EPS -0.05 -0.05 -0.04 -0.04 -0.06 -0.06 -0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0028 0.0024 0.0025 0.0025 0.0026 0.0027 60.90%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.44 0.58 1.01 1.03 1.16 1.19 1.01 -
P/RPS 0.61 0.43 0.57 0.59 0.68 0.85 0.74 -12.11%
P/EPS -5.58 -3.49 -5.57 -5.24 -4.55 -4.58 -4.42 16.85%
EY -17.91 -28.65 -17.94 -19.07 -22.00 -21.85 -22.63 -14.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.62 0.95 0.95 1.05 1.03 0.83 -31.62%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 31/03/03 31/12/02 26/09/02 28/06/02 27/03/02 24/12/01 -
Price 0.57 0.46 0.55 0.93 0.93 1.08 1.32 -
P/RPS 0.78 0.34 0.31 0.54 0.55 0.77 0.96 -12.96%
P/EPS -7.23 -2.77 -3.04 -4.74 -3.64 -4.15 -5.78 16.14%
EY -13.82 -36.12 -32.95 -21.12 -27.44 -24.07 -17.31 -13.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.52 0.86 0.84 0.93 1.08 -31.74%

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