[BORNOIL] QoQ Cumulative Quarter Result on 31-Oct-2002 [#3]

Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -38.39%
YoY- 18.29%
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 24,925 12,837 48,398 36,738 23,767 11,697 37,533 -23.94%
PBT -1,329 -1,413 -6,477 -3,807 -2,746 -1,770 -7,988 -69.84%
Tax -124 21 560 76 2,746 1,770 7,988 -
NP -1,453 -1,392 -5,917 -3,731 0 0 0 -
-
NP to SH -1,453 -1,392 -5,917 -3,731 -2,696 -1,752 -6,974 -64.95%
-
Tax Rate - - - - - - - -
Total Cost 26,378 14,229 54,315 40,469 23,767 11,697 37,533 -21.00%
-
Net Worth 68,593 66,420 33,475 29,101 29,650 30,481 31,114 69.63%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 68,593 66,420 33,475 29,101 29,650 30,481 31,114 69.63%
NOSH 73,756 70,659 35,612 27,454 27,454 27,460 26,823 96.63%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin -5.83% -10.84% -12.23% -10.16% 0.00% 0.00% 0.00% -
ROE -2.12% -2.10% -17.68% -12.82% -9.09% -5.75% -22.41% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 33.79 18.17 135.90 133.82 86.57 42.60 139.93 -61.32%
EPS -1.97 -1.97 -16.58 -13.59 -9.82 -6.38 -26.00 -82.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.94 1.06 1.08 1.11 1.16 -13.73%
Adjusted Per Share Value based on latest NOSH - 27,453
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 0.21 0.11 0.40 0.31 0.20 0.10 0.31 -22.92%
EPS -0.01 -0.01 -0.05 -0.03 -0.02 -0.01 -0.06 -69.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0055 0.0028 0.0024 0.0025 0.0025 0.0026 69.00%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.62 0.44 0.58 1.01 1.03 1.16 1.19 -
P/RPS 1.83 2.42 0.43 0.75 1.19 2.72 0.85 66.96%
P/EPS -31.47 -22.34 -3.49 -7.43 -10.49 -18.18 -4.58 262.70%
EY -3.18 -4.48 -28.65 -13.46 -9.53 -5.50 -21.85 -72.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.47 0.62 0.95 0.95 1.05 1.03 -24.98%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 26/09/02 28/06/02 27/03/02 -
Price 0.61 0.57 0.46 0.55 0.93 0.93 1.08 -
P/RPS 1.81 3.14 0.34 0.41 1.07 2.18 0.77 77.06%
P/EPS -30.96 -28.93 -2.77 -4.05 -9.47 -14.58 -4.15 283.20%
EY -3.23 -3.46 -36.12 -24.71 -10.56 -6.86 -24.07 -73.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.49 0.52 0.86 0.84 0.93 -20.48%

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