[BORNOIL] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 76.47%
YoY- 20.55%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 47,966 35,730 24,925 12,837 48,398 36,738 23,767 59.49%
PBT -2,944 -1,163 -1,329 -1,413 -6,477 -3,807 -2,746 4.73%
Tax -366 -135 -124 21 560 76 2,746 -
NP -3,310 -1,298 -1,453 -1,392 -5,917 -3,731 0 -
-
NP to SH -3,310 -1,298 -1,453 -1,392 -5,917 -3,731 -2,696 14.61%
-
Tax Rate - - - - - - - -
Total Cost 51,276 37,028 26,378 14,229 54,315 40,469 23,767 66.73%
-
Net Worth 70,983 71,428 68,593 66,420 33,475 29,101 29,650 78.67%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 70,983 71,428 68,593 66,420 33,475 29,101 29,650 78.67%
NOSH 77,156 76,804 73,756 70,659 35,612 27,454 27,454 98.77%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin -6.90% -3.63% -5.83% -10.84% -12.23% -10.16% 0.00% -
ROE -4.66% -1.82% -2.12% -2.10% -17.68% -12.82% -9.09% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 62.17 46.52 33.79 18.17 135.90 133.82 86.57 -19.75%
EPS -4.29 -1.69 -1.97 -1.97 -16.58 -13.59 -9.82 -42.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.93 0.93 0.94 0.94 1.06 1.08 -10.11%
Adjusted Per Share Value based on latest NOSH - 70,659
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 0.40 0.30 0.21 0.11 0.40 0.31 0.20 58.53%
EPS -0.03 -0.01 -0.01 -0.01 -0.05 -0.03 -0.02 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.006 0.0057 0.0055 0.0028 0.0024 0.0025 76.98%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.71 0.67 0.62 0.44 0.58 1.01 1.03 -
P/RPS 1.14 1.44 1.83 2.42 0.43 0.75 1.19 -2.81%
P/EPS -16.55 -39.64 -31.47 -22.34 -3.49 -7.43 -10.49 35.41%
EY -6.04 -2.52 -3.18 -4.48 -28.65 -13.46 -9.53 -26.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.67 0.47 0.62 0.95 0.95 -13.03%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 26/09/02 -
Price 0.67 0.81 0.61 0.57 0.46 0.55 0.93 -
P/RPS 1.08 1.74 1.81 3.14 0.34 0.41 1.07 0.62%
P/EPS -15.62 -47.93 -30.96 -28.93 -2.77 -4.05 -9.47 39.47%
EY -6.40 -2.09 -3.23 -3.46 -36.12 -24.71 -10.56 -28.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.87 0.66 0.61 0.49 0.52 0.86 -10.32%

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