[BORNOIL] QoQ Quarter Result on 31-Jul-2014 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 252.94%
YoY- -44.41%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 14,632 35,698 21,161 19,339 10,175 11,272 10,528 24.61%
PBT 525 4,490 1,470 2,441 -1,596 -32 -266 -
Tax 0 33 0 0 0 -322 -100 -
NP 525 4,523 1,470 2,441 -1,596 -354 -366 -
-
NP to SH 525 4,523 1,470 2,441 -1,596 -354 -366 -
-
Tax Rate 0.00% -0.73% 0.00% 0.00% - - - -
Total Cost 14,107 31,175 19,691 16,898 11,771 11,626 10,894 18.86%
-
Net Worth 29,414 269,384 203,903 218,768 208,366 1,663,800 195,199 -71.78%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 29,414 269,384 203,903 218,768 208,366 1,663,800 195,199 -71.78%
NOSH 37,234 332,573 237,096 230,283 221,666 1,770,000 203,333 -67.85%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 3.59% 12.67% 6.95% 12.62% -15.69% -3.14% -3.48% -
ROE 1.78% 1.68% 0.72% 1.12% -0.77% -0.02% -0.19% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 39.30 10.73 8.93 8.40 4.59 0.64 5.18 287.54%
EPS 1.41 1.36 0.62 1.06 -0.72 0.02 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.81 0.86 0.95 0.94 0.94 0.96 -12.21%
Adjusted Per Share Value based on latest NOSH - 230,283
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 0.12 0.30 0.18 0.16 0.08 0.09 0.09 21.20%
EPS 0.00 0.04 0.01 0.02 -0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0025 0.0225 0.017 0.0182 0.0174 0.1387 0.0163 -71.44%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.80 0.90 0.835 0.635 0.64 0.63 0.455 -
P/RPS 2.04 8.38 9.36 7.56 13.94 98.93 8.79 -62.33%
P/EPS 56.74 66.18 134.68 59.91 -88.89 -3,150.00 -252.78 -
EY 1.76 1.51 0.74 1.67 -1.13 -0.03 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 0.97 0.67 0.68 0.67 0.47 66.75%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 30/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.66 0.82 0.905 0.65 0.675 0.67 0.60 -
P/RPS 1.68 7.64 10.14 7.74 14.71 105.21 11.59 -72.50%
P/EPS 46.81 60.29 145.97 61.32 -93.75 -3,350.00 -333.33 -
EY 2.14 1.66 0.69 1.63 -1.07 -0.03 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.01 1.05 0.68 0.72 0.71 0.63 21.20%

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