[BORNOIL] QoQ TTM Result on 30-Apr-2016 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- 91.39%
YoY- 137.85%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 3,523,463 3,682,911 2,756,426 1,760,069 279,965 125,471 122,672 828.39%
PBT 48,741 41,836 23,627 22,166 11,991 13,171 9,374 198.63%
Tax -1,322 -2,698 -857 -857 -857 29 33 -
NP 47,419 39,138 22,770 21,309 11,134 13,200 9,407 192.55%
-
NP to SH 47,419 39,138 22,770 21,309 11,134 13,200 9,407 192.55%
-
Tax Rate 2.71% 6.45% 3.63% 3.87% 7.15% -0.22% -0.35% -
Total Cost 3,476,044 3,643,773 2,733,656 1,738,760 268,831 112,271 113,265 870.10%
-
Net Worth 575,472 581,492 550,999 564,722 402,054 301,287 296,502 55.28%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 575,472 581,492 550,999 564,722 402,054 301,287 296,502 55.28%
NOSH 3,028,801 3,028,801 2,899,999 2,972,222 2,233,636 381,376 380,131 296.42%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 1.35% 1.06% 0.83% 1.21% 3.98% 10.52% 7.67% -
ROE 8.24% 6.73% 4.13% 3.77% 2.77% 4.38% 3.17% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 116.33 121.60 95.05 59.22 12.53 32.90 32.27 134.19%
EPS 1.57 1.29 0.79 0.72 0.50 3.46 2.47 -25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.192 0.19 0.19 0.18 0.79 0.78 -60.82%
Adjusted Per Share Value based on latest NOSH - 2,972,222
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 29.33 30.66 22.95 14.65 2.33 1.04 1.02 829.08%
EPS 0.39 0.33 0.19 0.18 0.09 0.11 0.08 186.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0484 0.0459 0.047 0.0335 0.0251 0.0247 55.19%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.16 0.165 0.185 0.15 0.155 0.21 0.595 -
P/RPS 0.14 0.14 0.19 0.25 1.24 0.64 1.84 -81.90%
P/EPS 10.22 12.77 23.56 20.92 31.10 6.07 24.04 -43.31%
EY 9.79 7.83 4.24 4.78 3.22 16.48 4.16 76.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.97 0.79 0.86 0.27 0.76 6.86%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/03/17 28/12/16 30/09/16 30/06/16 29/03/16 28/12/15 21/09/15 -
Price 0.19 0.175 0.185 0.15 0.155 0.15 0.61 -
P/RPS 0.16 0.14 0.19 0.25 1.24 0.46 1.89 -80.57%
P/EPS 12.14 13.54 23.56 20.92 31.10 4.33 24.65 -37.50%
EY 8.24 7.38 4.24 4.78 3.22 23.07 4.06 59.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.91 0.97 0.79 0.86 0.19 0.78 17.92%

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