[BORNOIL] QoQ Annualized Quarter Result on 31-Jul-2016 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- -29.67%
YoY- 340.83%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 77,588 160,826 4,656,958 5,084,548 5,978,944 279,964 119,696 -25.12%
PBT 21,028 48,653 51,368 30,100 42,800 11,990 11,574 48.94%
Tax 0 -2,189 -2,460 0 0 -856 -5 -
NP 21,028 46,464 48,908 30,100 42,800 11,134 11,569 48.99%
-
NP to SH 21,028 46,464 48,908 30,100 42,800 11,134 11,569 48.99%
-
Tax Rate 0.00% 4.50% 4.79% 0.00% 0.00% 7.14% 0.04% -
Total Cost 56,560 114,362 4,608,050 5,054,448 5,936,144 268,830 108,126 -35.10%
-
Net Worth 618,470 575,472 581,492 571,899 564,722 151,827 296,745 63.23%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 618,470 575,472 581,492 571,899 564,722 151,827 296,745 63.23%
NOSH 3,092,352 3,028,801 3,028,801 3,010,000 2,972,222 843,484 375,627 308.23%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 27.10% 28.89% 1.05% 0.59% 0.72% 3.98% 9.67% -
ROE 3.40% 8.07% 8.41% 5.26% 7.58% 7.33% 3.90% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 2.51 5.31 153.77 168.92 201.16 33.19 31.87 -81.65%
EPS 0.68 1.55 1.63 1.00 1.44 1.32 3.08 -63.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.192 0.19 0.19 0.18 0.79 -60.01%
Adjusted Per Share Value based on latest NOSH - 2,899,999
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 0.65 1.34 38.77 42.33 49.77 2.33 1.00 -24.98%
EPS 0.18 0.39 0.41 0.25 0.36 0.09 0.10 48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0479 0.0484 0.0476 0.047 0.0126 0.0247 63.28%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.185 0.16 0.165 0.185 0.15 0.155 0.21 -
P/RPS 7.37 3.01 0.11 0.11 0.07 0.47 0.66 400.32%
P/EPS 27.21 10.43 10.22 18.50 10.42 11.74 6.82 151.76%
EY 3.68 9.59 9.79 5.41 9.60 8.52 14.67 -60.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.84 0.86 0.97 0.79 0.86 0.27 128.24%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 30/06/17 31/03/17 28/12/16 30/09/16 30/06/16 29/03/16 28/12/15 -
Price 0.105 0.19 0.175 0.185 0.15 0.155 0.15 -
P/RPS 4.18 3.58 0.11 0.11 0.07 0.47 0.47 329.83%
P/EPS 15.44 12.39 10.84 18.50 10.42 11.74 4.87 115.96%
EY 6.48 8.07 9.23 5.41 9.60 8.52 20.53 -53.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.00 0.91 0.97 0.79 0.86 0.19 98.28%

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