[BORNOIL] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 131.88%
YoY- 798.59%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 85,316 85,644 87,655 69,036 58,866 44,260 51,408 40.04%
PBT 58,002 22,824 53,797 65,489 28,372 15,156 28,455 60.55%
Tax -506 -500 -513 -288 -254 -8 55 -
NP 57,496 22,324 53,284 65,201 28,118 15,148 28,510 59.41%
-
NP to SH 57,496 22,324 53,284 65,201 28,118 15,148 28,510 59.41%
-
Tax Rate 0.87% 2.19% 0.95% 0.44% 0.90% 0.05% -0.19% -
Total Cost 27,820 63,320 34,371 3,834 30,748 29,112 22,898 13.82%
-
Net Worth 954,740 865,712 827,822 817,988 799,225 833,139 745,187 17.90%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 954,740 865,712 827,822 817,988 799,225 833,139 745,187 17.90%
NOSH 9,676,617 9,236,117 8,233,117 7,413,191 8,090,289 7,573,999 7,450,289 18.98%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 67.39% 26.07% 60.79% 94.45% 47.77% 34.23% 55.46% -
ROE 6.02% 2.58% 6.44% 7.97% 3.52% 1.82% 3.83% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.89 0.99 1.16 0.93 0.81 0.58 0.76 11.06%
EPS 0.64 0.24 0.73 0.89 0.40 0.20 0.42 32.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 0.11 0.11 0.11 -6.14%
Adjusted Per Share Value based on latest NOSH - 7,413,191
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.71 0.71 0.73 0.57 0.49 0.37 0.43 39.57%
EPS 0.48 0.19 0.44 0.54 0.23 0.13 0.24 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0721 0.0689 0.0681 0.0665 0.0694 0.062 17.97%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.025 0.025 0.025 0.03 0.03 0.025 0.035 -
P/RPS 2.80 2.53 2.15 3.23 3.70 4.28 4.61 -28.21%
P/EPS 4.15 9.69 3.53 3.42 7.75 12.50 8.32 -37.02%
EY 24.09 10.31 28.32 29.23 12.90 8.00 12.02 58.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.23 0.27 0.27 0.23 0.32 -15.13%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 26/08/22 26/05/22 25/02/22 29/11/21 30/08/21 -
Price 0.02 0.02 0.025 0.025 0.025 0.025 0.03 -
P/RPS 2.24 2.02 2.15 2.69 3.09 4.28 3.95 -31.41%
P/EPS 3.32 7.76 3.53 2.85 6.46 12.50 7.13 -39.84%
EY 30.11 12.89 28.32 35.07 15.48 8.00 14.03 66.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.23 0.23 0.23 0.27 -18.08%

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