[BORNOIL] QoQ Quarter Result on 31-Oct-2012 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 90.04%
YoY- 87.64%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 16,062 10,006 9,623 8,300 7,965 7,442 8,239 56.12%
PBT 4,426 -515 -6,150 -108 -1,084 -478 -2,382 -
Tax -35 -65 0 0 0 0 -2 575.22%
NP 4,391 -580 -6,150 -108 -1,084 -478 -2,384 -
-
NP to SH 4,391 -580 -3,150 -108 -1,084 -478 -2,384 -
-
Tax Rate 0.79% - - - - - - -
Total Cost 11,671 10,586 15,773 8,408 9,049 7,920 10,623 6.47%
-
Net Worth 188,472 183,800 184,115 169,951 171,633 169,247 158,436 12.28%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 188,472 183,800 184,115 169,951 171,633 169,247 158,436 12.28%
NOSH 200,502 200,000 199,475 178,333 180,666 177,037 165,555 13.63%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 27.34% -5.80% -63.91% -1.30% -13.61% -6.42% -28.94% -
ROE 2.33% -0.32% -1.71% -0.06% -0.63% -0.28% -1.50% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 8.01 5.00 4.82 4.65 4.41 4.20 4.98 37.31%
EPS 2.19 -0.29 -3.09 -0.06 -0.60 -0.27 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.919 0.923 0.953 0.95 0.956 0.957 -1.18%
Adjusted Per Share Value based on latest NOSH - 178,333
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 0.13 0.08 0.08 0.07 0.07 0.06 0.07 51.14%
EPS 0.04 0.00 -0.03 0.00 -0.01 0.00 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0157 0.0153 0.0153 0.0141 0.0143 0.0141 0.0132 12.26%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.455 0.305 0.39 0.44 0.55 0.41 0.40 -
P/RPS 5.68 6.10 8.08 9.45 12.48 9.75 8.04 -20.69%
P/EPS 20.78 -105.17 -24.70 -726.54 -91.67 -151.85 -27.78 -
EY 4.81 -0.95 -4.05 -0.14 -1.09 -0.66 -3.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.33 0.42 0.46 0.58 0.43 0.42 9.31%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 28/06/13 28/03/13 27/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.43 0.405 0.35 0.43 0.40 0.34 0.42 -
P/RPS 5.37 8.10 7.26 9.24 9.07 8.09 8.44 -26.04%
P/EPS 19.63 -139.66 -22.16 -710.03 -66.67 -125.93 -29.17 -
EY 5.09 -0.72 -4.51 -0.14 -1.50 -0.79 -3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.38 0.45 0.42 0.36 0.44 3.01%

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