[BORNOIL] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -86.72%
YoY- 172.94%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 87,655 51,777 29,433 11,065 51,408 35,591 22,045 151.61%
PBT 53,797 49,117 14,186 3,789 28,455 -6,956 -3,342 -
Tax -513 -216 -127 -2 55 -44 -173 106.81%
NP 53,284 48,901 14,059 3,787 28,510 -7,000 -3,515 -
-
NP to SH 53,284 48,901 14,059 3,787 28,510 -7,000 -3,515 -
-
Tax Rate 0.95% 0.44% 0.90% 0.05% -0.19% - - -
Total Cost 34,371 2,876 15,374 7,278 22,898 42,591 25,560 21.89%
-
Net Worth 827,822 817,988 799,225 833,139 745,187 695,481 687,808 13.18%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 827,822 817,988 799,225 833,139 745,187 695,481 687,808 13.18%
NOSH 8,233,117 7,413,191 8,090,289 7,573,999 7,450,289 7,109,689 6,741,683 14.29%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 60.79% 94.45% 47.77% 34.23% 55.46% -19.67% -15.94% -
ROE 6.44% 5.98% 1.76% 0.45% 3.83% -1.01% -0.51% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.16 0.70 0.41 0.15 0.76 0.56 0.35 122.78%
EPS 0.73 0.67 0.20 0.05 0.42 -0.11 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 7,573,999
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.73 0.43 0.25 0.09 0.43 0.30 0.18 154.96%
EPS 0.44 0.41 0.12 0.03 0.24 -0.06 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0681 0.0665 0.0694 0.062 0.0579 0.0573 13.11%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.025 0.03 0.03 0.025 0.035 0.04 0.04 -
P/RPS 2.15 4.31 7.41 17.11 4.61 7.11 11.35 -67.11%
P/EPS 3.53 4.56 15.50 50.00 8.32 -36.13 -71.16 -
EY 28.32 21.92 6.45 2.00 12.02 -2.77 -1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.27 0.23 0.32 0.36 0.36 -25.88%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 26/05/22 25/02/22 29/11/21 30/08/21 28/05/21 25/02/21 -
Price 0.025 0.025 0.025 0.025 0.03 0.04 0.04 -
P/RPS 2.15 3.59 6.17 17.11 3.95 7.11 11.35 -67.11%
P/EPS 3.53 3.80 12.92 50.00 7.13 -36.13 -71.16 -
EY 28.32 26.30 7.74 2.00 14.03 -2.77 -1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.23 0.23 0.27 0.36 0.36 -25.88%

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