[BORNOIL] QoQ Cumulative Quarter Result on 30-Apr-2001 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
30-Apr-2001 [#1]
Profit Trend
QoQ- 87.53%
YoY- -395.74%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 37,533 27,370 17,989 9,383 36,504 27,702 18,753 58.61%
PBT -7,988 -4,623 -2,875 -1,689 -13,732 1,427 1,289 -
Tax 7,988 4,623 2,875 1,689 13,732 -358 -324 -
NP 0 0 0 0 0 1,069 965 -
-
NP to SH -6,974 -4,566 -2,835 -1,668 -13,381 1,069 965 -
-
Tax Rate - - - - - 25.09% 25.14% -
Total Cost 37,533 27,370 17,989 9,383 36,504 26,633 17,788 64.28%
-
Net Worth 31,114 32,500 33,243 33,785 35,344 54,106 54,657 -31.24%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 31,114 32,500 33,243 33,785 35,344 54,106 54,657 -31.24%
NOSH 26,823 26,639 26,594 26,602 26,180 26,265 26,151 1.70%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 3.86% 5.15% -
ROE -22.41% -14.05% -8.53% -4.94% -37.86% 1.98% 1.77% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 139.93 102.74 67.64 35.27 139.43 105.47 71.71 55.96%
EPS -26.00 -17.14 -10.66 -6.27 -51.10 4.07 3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.22 1.25 1.27 1.35 2.06 2.09 -32.39%
Adjusted Per Share Value based on latest NOSH - 26,602
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 0.31 0.23 0.15 0.08 0.30 0.23 0.16 55.22%
EPS -0.06 -0.04 -0.02 -0.01 -0.11 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0026 0.0027 0.0028 0.0028 0.0029 0.0045 0.0046 -31.56%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 1.19 1.01 1.13 1.01 1.49 1.68 2.20 -
P/RPS 0.85 0.98 1.67 2.86 1.07 1.59 3.07 -57.42%
P/EPS -4.58 -5.89 -10.60 -16.11 -2.92 41.28 59.62 -
EY -21.85 -16.97 -9.43 -6.21 -34.30 2.42 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.83 0.90 0.80 1.10 0.82 1.05 -1.27%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 27/03/02 24/12/01 27/09/01 29/06/01 30/03/01 22/12/00 29/09/00 -
Price 1.08 1.32 0.92 0.98 1.00 1.30 1.75 -
P/RPS 0.77 1.28 1.36 2.78 0.72 1.23 2.44 -53.55%
P/EPS -4.15 -7.70 -8.63 -15.63 -1.96 31.94 47.43 -
EY -24.07 -12.98 -11.59 -6.40 -51.11 3.13 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.08 0.74 0.77 0.74 0.63 0.84 7.00%

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