[BORNOIL] QoQ Quarter Result on 31-Mar-2022 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 239.19%
YoY- 1099.77%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 21,247 21,411 35,878 22,344 18,368 11,065 15,817 21.67%
PBT 23,295 5,706 4,680 34,931 10,397 3,789 35,411 -24.30%
Tax -128 -125 -297 -89 -125 -2 99 -
NP 23,167 5,581 4,383 34,842 10,272 3,787 35,510 -24.71%
-
NP to SH 23,167 5,581 4,383 34,842 10,272 3,787 35,510 -24.71%
-
Tax Rate 0.55% 2.19% 6.35% 0.25% 1.20% 0.05% -0.28% -
Total Cost -1,920 15,830 31,495 -12,498 8,096 7,278 -19,693 -78.72%
-
Net Worth 954,740 865,712 827,822 817,988 799,225 833,139 745,187 17.90%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 954,740 865,712 827,822 817,988 799,225 833,139 745,187 17.90%
NOSH 9,676,617 9,236,117 8,233,117 7,413,191 8,090,289 7,573,999 7,450,289 18.98%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 109.04% 26.07% 12.22% 155.93% 55.92% 34.23% 224.51% -
ROE 2.43% 0.64% 0.53% 4.26% 1.29% 0.45% 4.77% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.22 0.25 0.48 0.30 0.25 0.15 0.23 -2.91%
EPS 0.24 0.06 0.06 0.47 0.14 0.05 0.52 -40.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 0.11 0.11 0.11 -6.14%
Adjusted Per Share Value based on latest NOSH - 7,413,191
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.18 0.18 0.30 0.19 0.15 0.09 0.13 24.15%
EPS 0.19 0.05 0.04 0.29 0.09 0.03 0.30 -26.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0796 0.0722 0.069 0.0682 0.0666 0.0695 0.0621 17.94%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.025 0.025 0.025 0.03 0.03 0.025 0.035 -
P/RPS 11.23 10.11 5.24 9.98 11.87 17.11 14.99 -17.46%
P/EPS 10.30 38.78 42.93 6.40 21.22 50.00 6.68 33.36%
EY 9.71 2.58 2.33 15.62 4.71 2.00 14.98 -25.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.23 0.27 0.27 0.23 0.32 -15.13%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 26/08/22 26/05/22 25/02/22 29/11/21 30/08/21 -
Price 0.02 0.02 0.025 0.025 0.025 0.025 0.03 -
P/RPS 8.99 8.09 5.24 8.32 9.89 17.11 12.85 -21.14%
P/EPS 8.24 31.02 42.93 5.34 17.68 50.00 5.72 27.46%
EY 12.13 3.22 2.33 18.74 5.66 2.00 17.47 -21.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.23 0.23 0.23 0.27 -18.08%

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