[BORNOIL] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 31.2%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 19,636 18,980 22,395 19,528 18,184 16,388 19,600 0.12%
PBT -5,070 -7,160 -4,011 -5,688 -8,268 -7,276 -14,297 -49.99%
Tax 0 0 -199 0 0 0 0 -
NP -5,070 -7,160 -4,210 -5,688 -8,268 -7,276 -14,297 -49.99%
-
NP to SH -5,070 -7,160 -4,210 -5,688 -8,268 -7,276 -14,366 -50.15%
-
Tax Rate - - - - - - - -
Total Cost 24,706 26,140 26,605 25,216 26,452 23,664 33,897 -19.05%
-
Net Worth 83,334 83,746 85,755 85,769 85,836 88,551 90,081 -5.07%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 83,334 83,746 85,755 85,769 85,836 88,551 90,081 -5.07%
NOSH 160,443 159,821 160,290 160,375 160,232 160,973 160,459 -0.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -25.82% -37.72% -18.80% -29.13% -45.47% -44.40% -72.94% -
ROE -6.08% -8.55% -4.91% -6.63% -9.63% -8.22% -15.95% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 12.24 11.88 13.97 12.18 11.35 10.18 12.21 0.16%
EPS -3.16 -4.48 -2.60 -3.55 -5.16 -4.52 -9.00 -50.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5194 0.524 0.535 0.5348 0.5357 0.5501 0.5614 -5.06%
Adjusted Per Share Value based on latest NOSH - 165,000
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 0.16 0.16 0.19 0.16 0.15 0.14 0.16 0.00%
EPS -0.04 -0.06 -0.04 -0.05 -0.07 -0.06 -0.12 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.007 0.0072 0.0072 0.0072 0.0074 0.0075 -5.42%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.16 0.17 0.28 0.31 0.38 0.20 0.11 -
P/RPS 1.31 1.43 2.00 2.55 3.35 1.96 0.90 28.52%
P/EPS -5.06 -3.79 -10.66 -8.74 -7.36 -4.42 -1.23 157.40%
EY -19.75 -26.35 -9.38 -11.44 -13.58 -22.60 -81.39 -61.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.52 0.58 0.71 0.36 0.20 34.04%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.15 0.19 0.26 0.32 0.40 0.11 -
P/RPS 1.39 1.26 1.36 2.14 2.82 3.93 0.90 33.71%
P/EPS -5.38 -3.35 -7.23 -7.33 -6.20 -8.85 -1.23 168.17%
EY -18.59 -29.87 -13.82 -13.64 -16.13 -11.30 -81.39 -62.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.36 0.49 0.60 0.73 0.20 39.76%

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