[BORNOIL] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 247.83%
YoY- 798.59%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 42,658 21,411 87,655 51,777 29,433 11,065 51,408 -11.66%
PBT 29,001 5,706 53,797 49,117 14,186 3,789 28,455 1.27%
Tax -253 -125 -513 -216 -127 -2 55 -
NP 28,748 5,581 53,284 48,901 14,059 3,787 28,510 0.55%
-
NP to SH 28,748 5,581 53,284 48,901 14,059 3,787 28,510 0.55%
-
Tax Rate 0.87% 2.19% 0.95% 0.44% 0.90% 0.05% -0.19% -
Total Cost 13,910 15,830 34,371 2,876 15,374 7,278 22,898 -28.20%
-
Net Worth 954,740 865,712 827,822 817,988 799,225 833,139 745,187 17.90%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 954,740 865,712 827,822 817,988 799,225 833,139 745,187 17.90%
NOSH 9,676,617 9,236,117 8,233,117 7,413,191 8,090,289 7,573,999 7,450,289 18.98%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 67.39% 26.07% 60.79% 94.45% 47.77% 34.23% 55.46% -
ROE 3.01% 0.64% 6.44% 5.98% 1.76% 0.45% 3.83% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.45 0.25 1.16 0.70 0.41 0.15 0.76 -29.42%
EPS 0.32 0.06 0.73 0.67 0.20 0.05 0.42 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 0.11 0.11 0.11 -6.14%
Adjusted Per Share Value based on latest NOSH - 7,413,191
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.36 0.18 0.73 0.43 0.25 0.09 0.43 -11.14%
EPS 0.24 0.05 0.44 0.41 0.12 0.03 0.24 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0721 0.0689 0.0681 0.0665 0.0694 0.062 17.97%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.025 0.025 0.025 0.03 0.03 0.025 0.035 -
P/RPS 5.60 10.11 2.15 4.31 7.41 17.11 4.61 13.80%
P/EPS 8.30 38.78 3.53 4.56 15.50 50.00 8.32 -0.15%
EY 12.04 2.58 28.32 21.92 6.45 2.00 12.02 0.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.23 0.27 0.27 0.23 0.32 -15.13%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 26/08/22 26/05/22 25/02/22 29/11/21 30/08/21 -
Price 0.02 0.02 0.025 0.025 0.025 0.025 0.03 -
P/RPS 4.48 8.09 2.15 3.59 6.17 17.11 3.95 8.73%
P/EPS 6.64 31.02 3.53 3.80 12.92 50.00 7.13 -4.62%
EY 15.06 3.22 28.32 26.30 7.74 2.00 14.03 4.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.23 0.23 0.23 0.27 -18.08%

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