[BORNOIL] QoQ Quarter Result on 30-Sep-2024 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -222.63%
YoY- -927.83%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 19,221 22,171 17,359 22,146 16,885 14,574 28,256 -22.59%
PBT -157,049 128,342 -29,614 -83,931 19,262 -13,165 -28,835 208.60%
Tax -313 -24 -384 -269 -253 71 -136 74.05%
NP -157,362 128,318 -29,998 -84,200 19,009 -13,094 -28,971 208.04%
-
NP to SH -157,362 128,318 -29,998 -84,200 19,009 -13,094 -28,971 208.04%
-
Tax Rate - 0.02% - - 1.31% - - -
Total Cost 176,583 -106,147 47,357 106,346 -2,124 27,668 57,227 111.51%
-
Net Worth 720,742 959,370 839,449 838,362 955,546 826,302 774,806 -4.69%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 720,742 959,370 839,449 838,362 955,546 826,302 774,806 -4.69%
NOSH 12,012,366 11,992,135 11,992,135 11,992,135 11,971,135 11,651,135 9,711,686 15.18%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -818.70% 578.77% -172.81% -380.20% 112.58% -89.84% -102.53% -
ROE -21.83% 13.38% -3.57% -10.04% 1.99% -1.58% -3.74% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 0.16 0.18 0.14 0.18 0.14 0.14 0.33 -38.20%
EPS -1.31 1.07 -0.25 -0.70 0.16 -0.13 -0.34 145.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.07 0.07 0.08 0.08 0.09 -23.62%
Adjusted Per Share Value based on latest NOSH - 12,012,366
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 0.16 0.18 0.14 0.18 0.14 0.12 0.24 -23.62%
EPS -1.31 1.07 -0.25 -0.70 0.16 -0.11 -0.24 209.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0799 0.0699 0.0698 0.0795 0.0688 0.0645 -4.69%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.01 0.01 0.01 0.015 0.015 0.015 0.015 -
P/RPS 6.25 5.41 6.91 8.11 10.61 10.63 4.57 23.13%
P/EPS -0.76 0.93 -4.00 -2.13 9.43 -11.83 -4.46 -69.16%
EY -131.00 107.00 -25.01 -46.87 10.61 -8.45 -22.43 223.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.14 0.21 0.19 0.19 0.17 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 30/08/24 31/05/24 28/02/24 30/11/23 30/08/23 29/05/23 -
Price 0.01 0.01 0.01 0.015 0.015 0.015 0.02 -
P/RPS 6.25 5.41 6.91 8.11 10.61 10.63 6.09 1.73%
P/EPS -0.76 0.93 -4.00 -2.13 9.43 -11.83 -5.94 -74.51%
EY -131.00 107.00 -25.01 -46.87 10.61 -8.45 -16.83 291.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.14 0.21 0.19 0.19 0.22 -15.75%

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