[BORNOIL] QoQ Cumulative Quarter Result on 31-Jan-2005 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -122.87%
YoY- -413.26%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 17,149 13,204 7,218 36,573 32,146 19,579 9,656 46.50%
PBT -7,976 -5,563 -3,122 -17,051 -7,673 -5,008 -2,066 145.49%
Tax 0 41 15 62 50 37 20 -
NP -7,976 -5,522 -3,107 -16,989 -7,623 -4,971 -2,046 147.08%
-
NP to SH -7,882 -5,522 -3,107 -16,989 -7,623 -4,971 -2,046 145.14%
-
Tax Rate - - - - - - - -
Total Cost 25,125 18,726 10,325 53,562 39,769 24,550 11,702 66.19%
-
Net Worth 58,389 60,354 63,040 65,874 74,524 77,167 79,517 -18.56%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 58,389 60,354 63,040 65,874 74,524 77,167 79,517 -18.56%
NOSH 90,080 90,081 90,057 90,140 89,787 89,729 89,344 0.54%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin -46.51% -41.82% -43.05% -46.45% -23.71% -25.39% -21.19% -
ROE -13.50% -9.15% -4.93% -25.79% -10.23% -6.44% -2.57% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 19.04 14.66 8.01 40.57 35.80 21.82 10.81 45.69%
EPS -8.75 -6.13 -3.45 -18.90 -8.49 -5.54 -2.29 143.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6482 0.67 0.70 0.7308 0.83 0.86 0.89 -19.00%
Adjusted Per Share Value based on latest NOSH - 90,196
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 0.14 0.11 0.06 0.30 0.27 0.16 0.08 45.07%
EPS -0.07 -0.05 -0.03 -0.14 -0.06 -0.04 -0.02 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.005 0.0052 0.0055 0.0062 0.0064 0.0066 -17.96%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.74 0.31 0.23 0.38 0.30 0.50 0.62 -
P/RPS 3.89 2.11 2.87 0.94 0.84 2.29 5.74 -22.79%
P/EPS -8.46 -5.06 -6.67 -2.02 -3.53 -9.03 -27.07 -53.84%
EY -11.82 -19.77 -15.00 -49.60 -28.30 -11.08 -3.69 116.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.46 0.33 0.52 0.36 0.58 0.70 38.29%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 30/12/04 30/09/04 30/06/04 -
Price 0.70 0.68 0.22 0.29 0.34 0.39 0.50 -
P/RPS 3.68 4.64 2.74 0.71 0.95 1.79 4.63 -14.15%
P/EPS -8.00 -11.09 -6.38 -1.54 -4.00 -7.04 -21.83 -48.69%
EY -12.50 -9.01 -15.68 -64.99 -24.97 -14.21 -4.58 94.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.01 0.31 0.40 0.41 0.45 0.56 54.75%

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