[BORNOIL] QoQ Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -63.39%
YoY- 9.29%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 40,024 33,331 31,609 30,814 29,768 25,508 23,025 44.61%
PBT -2,060 -7,819 -2,226 -3,124 -1,912 -5,417 -3,461 -29.26%
Tax -260 -269 0 0 0 186 0 -
NP -2,320 -8,088 -2,226 -3,124 -1,912 -5,231 -3,461 -23.42%
-
NP to SH -2,320 -8,088 -2,226 -3,124 -1,912 -5,231 -3,461 -23.42%
-
Tax Rate - - - - - - - -
Total Cost 42,344 41,419 33,835 33,938 31,680 30,739 26,486 36.76%
-
Net Worth 183,800 170,661 182,932 170,563 169,247 158,498 161,650 8.94%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 183,800 170,661 182,932 170,563 169,247 158,498 161,650 8.94%
NOSH 200,000 185,501 191,953 179,540 177,037 165,966 166,410 13.05%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -5.80% -24.27% -7.04% -10.14% -6.42% -20.51% -15.03% -
ROE -1.26% -4.74% -1.22% -1.83% -1.13% -3.30% -2.14% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 20.01 17.97 16.47 17.16 16.81 15.37 13.84 27.89%
EPS -1.16 -4.06 -1.16 -1.74 -1.08 -3.15 -2.08 -32.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.919 0.92 0.953 0.95 0.956 0.955 0.9714 -3.63%
Adjusted Per Share Value based on latest NOSH - 180,666
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 0.33 0.28 0.26 0.26 0.25 0.21 0.19 44.53%
EPS -0.02 -0.07 -0.02 -0.03 -0.02 -0.04 -0.03 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0142 0.0153 0.0142 0.0141 0.0132 0.0135 8.71%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.305 0.39 0.44 0.55 0.41 0.40 0.42 -
P/RPS 1.52 2.17 2.67 3.20 2.44 2.60 3.04 -37.03%
P/EPS -26.29 -8.94 -37.93 -31.61 -37.96 -12.69 -20.19 19.26%
EY -3.80 -11.18 -2.64 -3.16 -2.63 -7.88 -4.95 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.46 0.58 0.43 0.42 0.43 -16.19%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 28/03/13 27/12/12 28/09/12 29/06/12 30/03/12 23/12/11 -
Price 0.405 0.35 0.43 0.40 0.34 0.42 0.35 -
P/RPS 2.02 1.95 2.61 2.33 2.02 2.73 2.53 -13.94%
P/EPS -34.91 -8.03 -37.07 -22.99 -31.48 -13.33 -16.83 62.71%
EY -2.86 -12.46 -2.70 -4.35 -3.18 -7.50 -5.94 -38.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.45 0.42 0.36 0.44 0.36 14.32%

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