[BORNOIL] QoQ Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 428.53%
YoY- 343.98%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 40,700 41,867 48,793 52,136 40,024 33,331 31,609 18.41%
PBT -6,384 3,613 4,860 7,822 -2,060 -7,819 -2,226 102.24%
Tax 0 -522 -266 -200 -260 -269 0 -
NP -6,384 3,091 4,593 7,622 -2,320 -8,088 -2,226 102.24%
-
NP to SH -6,384 3,091 4,593 7,622 -2,320 -8,088 -2,226 102.24%
-
Tax Rate - 14.45% 5.47% 2.56% - - - -
Total Cost 47,084 38,776 44,200 44,514 42,344 41,419 33,835 24.71%
-
Net Worth 208,366 197,655 196,857 188,544 183,800 170,661 182,932 9.09%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 208,366 197,655 196,857 188,544 183,800 170,661 182,932 9.09%
NOSH 221,666 210,272 205,059 200,578 200,000 185,501 191,953 10.09%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -15.69% 7.38% 9.41% 14.62% -5.80% -24.27% -7.04% -
ROE -3.06% 1.56% 2.33% 4.04% -1.26% -4.74% -1.22% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 18.36 19.91 23.79 25.99 20.01 17.97 16.47 7.53%
EPS -2.88 1.47 2.24 3.80 -1.16 -4.06 -1.16 83.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.96 0.94 0.919 0.92 0.953 -0.91%
Adjusted Per Share Value based on latest NOSH - 200,502
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 0.34 0.35 0.41 0.43 0.33 0.28 0.26 19.64%
EPS -0.05 0.03 0.04 0.06 -0.02 -0.07 -0.02 84.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0174 0.0165 0.0164 0.0157 0.0153 0.0142 0.0153 8.97%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.64 0.63 0.455 0.455 0.305 0.39 0.44 -
P/RPS 3.49 3.16 1.91 1.75 1.52 2.17 2.67 19.60%
P/EPS -22.22 42.86 20.31 11.97 -26.29 -8.94 -37.93 -30.05%
EY -4.50 2.33 4.92 8.35 -3.80 -11.18 -2.64 42.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.47 0.48 0.33 0.42 0.46 29.86%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 28/03/13 27/12/12 -
Price 0.675 0.67 0.60 0.43 0.405 0.35 0.43 -
P/RPS 3.68 3.36 2.52 1.65 2.02 1.95 2.61 25.81%
P/EPS -23.44 45.58 26.79 11.32 -34.91 -8.03 -37.07 -26.39%
EY -4.27 2.19 3.73 8.84 -2.86 -12.46 -2.70 35.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.63 0.46 0.44 0.38 0.45 36.91%

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