[BORNOIL] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -89.53%
YoY- 47.37%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 85,488 70,914 42,658 21,411 87,655 51,777 29,433 103.96%
PBT -12,999 166 29,001 5,706 53,797 49,117 14,186 -
Tax -318 -389 -253 -125 -513 -216 -127 84.70%
NP -13,317 -223 28,748 5,581 53,284 48,901 14,059 -
-
NP to SH -13,317 -223 28,748 5,581 53,284 48,901 14,059 -
-
Tax Rate - 234.34% 0.87% 2.19% 0.95% 0.44% 0.90% -
Total Cost 98,805 71,137 13,910 15,830 34,371 2,876 15,374 246.84%
-
Net Worth 826,302 774,806 954,740 865,712 827,822 817,988 799,225 2.25%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 826,302 774,806 954,740 865,712 827,822 817,988 799,225 2.25%
NOSH 11,651,135 9,711,686 9,676,617 9,236,117 8,233,117 7,413,191 8,090,289 27.61%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -15.58% -0.31% 67.39% 26.07% 60.79% 94.45% 47.77% -
ROE -1.61% -0.03% 3.01% 0.64% 6.44% 5.98% 1.76% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.83 0.82 0.45 0.25 1.16 0.70 0.41 60.23%
EPS -0.14 0.00 0.32 0.06 0.73 0.67 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.10 0.10 0.11 0.11 0.11 -19.17%
Adjusted Per Share Value based on latest NOSH - 9,236,117
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.71 0.59 0.36 0.18 0.73 0.43 0.25 100.92%
EPS -0.11 0.00 0.24 0.05 0.44 0.41 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0645 0.0795 0.0721 0.0689 0.0681 0.0665 2.29%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.015 0.015 0.025 0.025 0.025 0.03 0.03 -
P/RPS 1.81 1.82 5.60 10.11 2.15 4.31 7.41 -61.02%
P/EPS -11.63 -579.08 8.30 38.78 3.53 4.56 15.50 -
EY -8.60 -0.17 12.04 2.58 28.32 21.92 6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.25 0.25 0.23 0.27 0.27 -20.93%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 29/05/23 24/02/23 29/11/22 26/08/22 26/05/22 25/02/22 -
Price 0.015 0.02 0.02 0.02 0.025 0.025 0.025 -
P/RPS 1.81 2.43 4.48 8.09 2.15 3.59 6.17 -55.94%
P/EPS -11.63 -772.10 6.64 31.02 3.53 3.80 12.92 -
EY -8.60 -0.13 15.06 3.22 28.32 26.30 7.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.20 0.20 0.23 0.23 0.23 -11.99%

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