[BORNOIL] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -66.67%
YoY- 422.58%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 22,045 12,038 88,289 72,128 52,406 23,233 93,170 -61.57%
PBT -3,342 -5,106 4,176 882 938 405 5,165 -
Tax -173 -86 -2,434 -582 -38 -28 -11,906 -93.96%
NP -3,515 -5,192 1,742 300 900 377 -6,741 -35.08%
-
NP to SH -3,515 -5,192 1,742 300 900 377 -6,741 -35.08%
-
Tax Rate - - 58.29% 65.99% 4.05% 6.91% 230.51% -
Total Cost 25,560 17,230 86,547 71,828 51,506 22,856 99,911 -59.53%
-
Net Worth 687,808 679,049 665,916 666,743 668,313 673,121 675,101 1.24%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 687,808 679,049 665,916 666,743 668,313 673,121 675,101 1.24%
NOSH 6,741,683 6,366,683 5,300,454 5,300,454 5,300,454 5,300,454 5,300,454 17.30%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -15.94% -43.13% 1.97% 0.42% 1.72% 1.62% -7.24% -
ROE -0.51% -0.76% 0.26% 0.04% 0.13% 0.06% -1.00% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.35 0.21 1.72 1.41 1.02 0.45 1.79 -66.14%
EPS -0.06 -0.09 0.03 0.01 0.02 0.01 -0.13 -40.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.13 0.13 0.13 0.13 0.13 -10.49%
Adjusted Per Share Value based on latest NOSH - 5,300,454
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.18 0.10 0.73 0.60 0.44 0.19 0.78 -62.20%
EPS -0.03 -0.04 0.01 0.00 0.01 0.00 -0.06 -36.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0565 0.0554 0.0555 0.0556 0.056 0.0562 1.29%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.04 0.045 0.03 0.02 0.045 0.05 0.04 -
P/RPS 11.35 21.15 1.74 1.42 4.41 11.14 2.23 194.43%
P/EPS -71.16 -49.05 88.22 341.92 257.04 686.72 -30.81 74.28%
EY -1.41 -2.04 1.13 0.29 0.39 0.15 -3.25 -42.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.23 0.15 0.35 0.38 0.31 10.43%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 28/08/20 29/05/20 27/02/20 28/11/19 29/08/19 -
Price 0.04 0.045 0.06 0.03 0.04 0.045 0.045 -
P/RPS 11.35 21.15 3.48 2.13 3.92 10.03 2.51 172.20%
P/EPS -71.16 -49.05 176.43 512.88 228.48 618.05 -34.67 61.15%
EY -1.41 -2.04 0.57 0.19 0.44 0.16 -2.88 -37.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.46 0.23 0.31 0.35 0.35 1.88%

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