[BORNOIL] QoQ Cumulative Quarter Result on 30-Apr-2008 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 84.73%
YoY- -32.42%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 19,600 14,484 9,415 4,889 15,419 11,839 6,052 118.11%
PBT -14,297 -6,383 -5,438 -3,035 -19,876 -10,866 -8,174 44.92%
Tax 0 0 0 0 0 0 0 -
NP -14,297 -6,383 -5,438 -3,035 -19,876 -10,866 -8,174 44.92%
-
NP to SH -14,366 -6,383 -5,438 -3,035 -19,875 -10,866 -8,174 45.38%
-
Tax Rate - - - - - - - -
Total Cost 33,897 20,867 14,853 7,924 35,295 22,705 14,226 77.92%
-
Net Worth 90,081 75,314 98,993 77,984 77,798 75,420 76,972 11.00%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 90,081 75,314 98,993 77,984 77,798 75,420 76,972 11.00%
NOSH 160,459 123,223 123,310 123,373 122,633 123,337 122,548 19.58%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -72.94% -44.07% -57.76% -62.08% -128.91% -91.78% -135.06% -
ROE -15.95% -8.48% -5.49% -3.89% -25.55% -14.41% -10.62% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 12.21 11.75 7.64 3.96 12.57 9.60 4.94 82.30%
EPS -9.00 -5.18 -4.41 -2.46 -16.10 -8.81 -6.67 21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5614 0.6112 0.8028 0.6321 0.6344 0.6115 0.6281 -7.17%
Adjusted Per Share Value based on latest NOSH - 123,373
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 0.16 0.12 0.08 0.04 0.13 0.10 0.05 116.38%
EPS -0.12 -0.05 -0.05 -0.03 -0.17 -0.09 -0.07 43.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0063 0.0082 0.0065 0.0065 0.0063 0.0064 11.09%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.11 0.10 0.21 0.41 0.78 1.00 1.24 -
P/RPS 0.90 0.85 2.75 10.35 6.20 10.42 25.11 -89.01%
P/EPS -1.23 -1.93 -4.76 -16.67 -4.81 -11.35 -18.59 -83.50%
EY -81.39 -51.80 -21.00 -6.00 -20.78 -8.81 -5.38 506.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.16 0.26 0.65 1.23 1.64 1.97 -78.08%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/03/09 23/12/08 29/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.11 0.11 0.16 0.26 0.41 0.94 1.11 -
P/RPS 0.90 0.94 2.10 6.56 3.26 9.79 22.48 -88.18%
P/EPS -1.23 -2.12 -3.63 -10.57 -2.53 -10.67 -16.64 -82.24%
EY -81.39 -47.09 -27.56 -9.46 -39.53 -9.37 -6.01 463.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.20 0.41 0.65 1.54 1.77 -76.47%

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