[BORNOIL] QoQ Quarter Result on 30-Sep-2020 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -460.06%
YoY- -1480.85%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 15,817 13,546 10,007 12,038 16,161 19,722 29,173 -33.53%
PBT 35,411 -3,614 1,764 -5,106 3,294 -56 534 1542.50%
Tax 99 129 -87 -86 -1,852 -544 -10 -
NP 35,510 -3,485 1,677 -5,192 1,442 -600 524 1566.46%
-
NP to SH 35,510 -3,485 1,677 -5,192 1,442 -600 524 1566.46%
-
Tax Rate -0.28% - 4.93% - 56.22% - 1.87% -
Total Cost -19,693 17,031 8,330 17,230 14,719 20,322 28,649 -
-
Net Worth 745,187 695,481 687,808 679,049 665,916 666,743 668,313 7.53%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 745,187 695,481 687,808 679,049 665,916 666,743 668,313 7.53%
NOSH 7,450,289 7,109,689 6,741,683 6,366,683 5,300,454 5,300,454 5,300,454 25.50%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 224.51% -25.73% 16.76% -43.13% 8.92% -3.04% 1.80% -
ROE 4.77% -0.50% 0.24% -0.76% 0.22% -0.09% 0.08% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.23 0.21 0.16 0.21 0.32 0.38 0.57 -45.42%
EPS 0.52 -0.06 0.03 -0.09 0.03 -0.01 0.01 1296.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.13 0.13 0.13 -10.54%
Adjusted Per Share Value based on latest NOSH - 6,366,683
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.13 0.11 0.08 0.10 0.13 0.16 0.24 -33.57%
EPS 0.30 -0.03 0.01 -0.04 0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.062 0.0579 0.0573 0.0565 0.0554 0.0555 0.0556 7.54%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.035 0.04 0.04 0.045 0.03 0.02 0.045 -
P/RPS 14.99 18.67 24.99 21.15 9.51 5.20 7.93 52.93%
P/EPS 6.68 -72.57 149.14 -49.05 106.57 -170.96 441.49 -93.89%
EY 14.98 -1.38 0.67 -2.04 0.94 -0.58 0.23 1522.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.36 0.38 0.23 0.15 0.35 -5.80%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 28/05/21 25/02/21 27/11/20 28/08/20 29/05/20 27/02/20 -
Price 0.03 0.04 0.04 0.045 0.06 0.03 0.04 -
P/RPS 12.85 18.67 24.99 21.15 19.02 7.80 7.05 49.26%
P/EPS 5.72 -72.57 149.14 -49.05 213.14 -256.44 392.43 -94.04%
EY 17.47 -1.38 0.67 -2.04 0.47 -0.39 0.25 1600.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.36 0.38 0.46 0.23 0.31 -8.80%

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