[BORNOIL] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 81.59%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 11,272 10,528 16,062 10,006 9,623 8,300 7,965 25.97%
PBT -32 -266 4,426 -515 -6,150 -108 -1,084 -90.38%
Tax -322 -100 -35 -65 0 0 0 -
NP -354 -366 4,391 -580 -6,150 -108 -1,084 -52.48%
-
NP to SH -354 -366 4,391 -580 -3,150 -108 -1,084 -52.48%
-
Tax Rate - - 0.79% - - - - -
Total Cost 11,626 10,894 11,671 10,586 15,773 8,408 9,049 18.12%
-
Net Worth 1,663,800 195,199 188,472 183,800 184,115 169,951 171,633 352.76%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 1,663,800 195,199 188,472 183,800 184,115 169,951 171,633 352.76%
NOSH 1,770,000 203,333 200,502 200,000 199,475 178,333 180,666 355.95%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -3.14% -3.48% 27.34% -5.80% -63.91% -1.30% -13.61% -
ROE -0.02% -0.19% 2.33% -0.32% -1.71% -0.06% -0.63% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 0.64 5.18 8.01 5.00 4.82 4.65 4.41 -72.28%
EPS 0.02 -0.18 2.19 -0.29 -3.09 -0.06 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.96 0.94 0.919 0.923 0.953 0.95 -0.70%
Adjusted Per Share Value based on latest NOSH - 200,000
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 0.09 0.09 0.13 0.08 0.08 0.07 0.07 18.18%
EPS 0.00 0.00 0.04 0.00 -0.03 0.00 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1387 0.0163 0.0157 0.0153 0.0154 0.0142 0.0143 352.92%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.63 0.455 0.455 0.305 0.39 0.44 0.55 -
P/RPS 98.93 8.79 5.68 6.10 8.08 9.45 12.48 296.06%
P/EPS -3,150.00 -252.78 20.78 -105.17 -24.70 -726.54 -91.67 950.16%
EY -0.03 -0.40 4.81 -0.95 -4.05 -0.14 -1.09 -90.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.47 0.48 0.33 0.42 0.46 0.58 10.06%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 28/03/13 27/12/12 28/09/12 -
Price 0.67 0.60 0.43 0.405 0.35 0.43 0.40 -
P/RPS 105.21 11.59 5.37 8.10 7.26 9.24 9.07 410.14%
P/EPS -3,350.00 -333.33 19.63 -139.66 -22.16 -710.03 -66.67 1252.00%
EY -0.03 -0.30 5.09 -0.72 -4.51 -0.14 -1.50 -92.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.46 0.44 0.38 0.45 0.42 41.77%

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