[BORNOIL] QoQ Annualized Quarter Result on 31-Oct-2015 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 69.44%
YoY- 274.65%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 5,084,548 5,978,944 279,964 119,696 131,626 58,528 84,246 1442.48%
PBT 30,100 42,800 11,990 11,574 6,828 2,100 6,806 169.67%
Tax 0 0 -856 -5 0 0 33 -
NP 30,100 42,800 11,134 11,569 6,828 2,100 6,839 168.80%
-
NP to SH 30,100 42,800 11,134 11,569 6,828 2,100 6,839 168.80%
-
Tax Rate 0.00% 0.00% 7.14% 0.04% 0.00% 0.00% -0.48% -
Total Cost 5,054,448 5,936,144 268,830 108,126 124,798 56,428 77,407 1525.67%
-
Net Worth 571,899 564,722 151,827 296,745 289,447 29,414 208,255 96.22%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 571,899 564,722 151,827 296,745 289,447 29,414 208,255 96.22%
NOSH 3,010,000 2,972,222 843,484 375,627 371,086 37,234 257,105 416.36%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 0.59% 0.72% 3.98% 9.67% 5.19% 3.59% 8.12% -
ROE 5.26% 7.58% 7.33% 3.90% 2.36% 7.14% 3.28% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 168.92 201.16 33.19 31.87 35.47 157.19 32.77 198.70%
EPS 1.00 1.44 1.32 3.08 1.84 5.64 2.66 -47.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.79 0.78 0.79 0.81 -61.99%
Adjusted Per Share Value based on latest NOSH - 381,376
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 42.33 49.77 2.33 1.00 1.10 0.49 0.70 1444.49%
EPS 0.25 0.36 0.09 0.10 0.06 0.02 0.06 159.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0476 0.047 0.0126 0.0247 0.0241 0.0024 0.0173 96.47%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.185 0.15 0.155 0.21 0.595 0.80 0.90 -
P/RPS 0.11 0.07 0.47 0.66 1.68 0.51 2.75 -88.32%
P/EPS 18.50 10.42 11.74 6.82 32.34 14.18 33.83 -33.15%
EY 5.41 9.60 8.52 14.67 3.09 7.05 2.96 49.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.86 0.27 0.76 1.01 1.11 -8.60%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 30/09/16 30/06/16 29/03/16 28/12/15 21/09/15 30/06/15 30/03/15 -
Price 0.185 0.15 0.155 0.15 0.61 0.66 0.82 -
P/RPS 0.11 0.07 0.47 0.47 1.72 0.42 2.50 -87.56%
P/EPS 18.50 10.42 11.74 4.87 33.15 11.70 30.83 -28.87%
EY 5.41 9.60 8.52 20.53 3.02 8.55 3.24 40.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.86 0.19 0.78 0.84 1.01 -2.66%

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