[BORNOIL] QoQ Quarter Result on 31-Oct-2015 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 82.17%
YoY- 258.03%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 1,047,538 1,494,736 190,192 23,960 51,181 14,632 35,698 853.33%
PBT 4,350 10,700 3,310 5,267 2,889 525 4,490 -2.09%
Tax 0 0 -853 -4 0 0 33 -
NP 4,350 10,700 2,457 5,263 2,889 525 4,523 -2.56%
-
NP to SH 4,350 10,700 2,457 5,263 2,889 525 4,523 -2.56%
-
Tax Rate 0.00% 0.00% 25.77% 0.08% 0.00% 0.00% -0.73% -
Total Cost 1,043,188 1,484,036 187,735 18,697 48,292 14,107 31,175 940.63%
-
Net Worth 550,999 564,722 402,054 301,287 296,502 29,414 269,384 61.20%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 550,999 564,722 402,054 301,287 296,502 29,414 269,384 61.20%
NOSH 2,899,999 2,972,222 2,233,636 381,376 380,131 37,234 332,573 324.20%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 0.42% 0.72% 1.29% 21.97% 5.64% 3.59% 12.67% -
ROE 0.79% 1.89% 0.61% 1.75% 0.97% 1.78% 1.68% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 36.12 50.29 8.51 6.28 13.46 39.30 10.73 124.77%
EPS 0.15 0.36 0.11 1.38 0.76 1.41 1.36 -77.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.79 0.78 0.79 0.81 -61.99%
Adjusted Per Share Value based on latest NOSH - 381,376
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 8.74 12.46 1.59 0.20 0.43 0.12 0.30 848.75%
EPS 0.04 0.09 0.02 0.04 0.02 0.00 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.0471 0.0335 0.0251 0.0247 0.0025 0.0225 60.91%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.185 0.15 0.155 0.21 0.595 0.80 0.90 -
P/RPS 0.51 0.30 1.82 3.34 4.42 2.04 8.38 -84.55%
P/EPS 123.33 41.67 140.91 15.22 78.29 56.74 66.18 51.49%
EY 0.81 2.40 0.71 6.57 1.28 1.76 1.51 -34.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.86 0.27 0.76 1.01 1.11 -8.60%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 30/09/16 30/06/16 29/03/16 28/12/15 21/09/15 30/06/15 30/03/15 -
Price 0.185 0.15 0.155 0.15 0.61 0.66 0.82 -
P/RPS 0.51 0.30 1.82 2.39 4.53 1.68 7.64 -83.57%
P/EPS 123.33 41.67 140.91 10.87 80.26 46.81 60.29 61.21%
EY 0.81 2.40 0.71 9.20 1.25 2.14 1.66 -38.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.86 0.19 0.78 0.84 1.01 -2.66%

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