[BORNOIL] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -99.15%
YoY- -2433.33%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 29,433 11,065 51,408 35,591 22,045 12,038 88,289 -51.82%
PBT 14,186 3,789 28,455 -6,956 -3,342 -5,106 4,176 125.47%
Tax -127 -2 55 -44 -173 -86 -2,434 -85.96%
NP 14,059 3,787 28,510 -7,000 -3,515 -5,192 1,742 300.82%
-
NP to SH 14,059 3,787 28,510 -7,000 -3,515 -5,192 1,742 300.82%
-
Tax Rate 0.90% 0.05% -0.19% - - - 58.29% -
Total Cost 15,374 7,278 22,898 42,591 25,560 17,230 86,547 -68.30%
-
Net Worth 799,225 833,139 745,187 695,481 687,808 679,049 665,916 12.89%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 799,225 833,139 745,187 695,481 687,808 679,049 665,916 12.89%
NOSH 8,090,289 7,573,999 7,450,289 7,109,689 6,741,683 6,366,683 5,300,454 32.46%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 47.77% 34.23% 55.46% -19.67% -15.94% -43.13% 1.97% -
ROE 1.76% 0.45% 3.83% -1.01% -0.51% -0.76% 0.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.41 0.15 0.76 0.56 0.35 0.21 1.72 -61.45%
EPS 0.20 0.05 0.42 -0.11 -0.06 -0.09 0.03 252.99%
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 0.12 0.13 -10.51%
Adjusted Per Share Value based on latest NOSH - 7,109,689
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.25 0.09 0.43 0.30 0.18 0.10 0.73 -50.95%
EPS 0.12 0.03 0.24 -0.06 -0.03 -0.04 0.01 421.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0665 0.0694 0.062 0.0579 0.0573 0.0565 0.0554 12.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.03 0.025 0.035 0.04 0.04 0.045 0.03 -
P/RPS 7.41 17.11 4.61 7.11 11.35 21.15 1.74 162.03%
P/EPS 15.50 50.00 8.32 -36.13 -71.16 -49.05 88.22 -68.53%
EY 6.45 2.00 12.02 -2.77 -1.41 -2.04 1.13 218.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.32 0.36 0.36 0.38 0.23 11.24%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 30/08/21 28/05/21 25/02/21 27/11/20 28/08/20 -
Price 0.025 0.025 0.03 0.04 0.04 0.045 0.06 -
P/RPS 6.17 17.11 3.95 7.11 11.35 21.15 3.48 46.33%
P/EPS 12.92 50.00 7.13 -36.13 -71.16 -49.05 176.43 -82.41%
EY 7.74 2.00 14.03 -2.77 -1.41 -2.04 0.57 466.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.27 0.36 0.36 0.38 0.46 -36.92%

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