[BORNOIL] QoQ TTM Result on 30-Apr-2018

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Apr-2018
Profit Trend
QoQ- 1.52%
YoY- -109.56%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
Revenue 91,655 94,574 94,528 91,154 47,403 86,208 40,135 128.36%
PBT 3,687 -1,456 245 -2,509 -4,017 5,291 6,465 -42.96%
Tax -4,239 -4,299 -4,299 -1,504 -60 -60 0 -
NP -552 -5,755 -4,054 -4,013 -4,077 5,231 6,465 -108.53%
-
NP to SH -552 -5,755 -4,054 -4,015 -4,077 5,231 6,465 -108.53%
-
Tax Rate 114.97% - 1,754.69% - - 1.13% 0.00% -
Total Cost 92,207 100,329 98,582 95,167 51,480 80,977 33,670 173.85%
-
Net Worth 675,900 675,973 677,512 666,351 0 634,474 0 -
Dividend
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
Net Worth 675,900 675,973 677,512 666,351 0 634,474 0 -
NOSH 5,300,454 5,300,454 5,300,454 5,300,454 4,880,573 5,187,149 4,827,999 9.78%
Ratio Analysis
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
NP Margin -0.60% -6.09% -4.29% -4.40% -8.60% 6.07% 16.11% -
ROE -0.08% -0.85% -0.60% -0.60% 0.00% 0.82% 0.00% -
Per Share
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
RPS 1.76 1.82 1.81 1.78 0.97 1.77 0.83 112.04%
EPS -0.01 -0.11 -0.08 -0.08 -0.08 0.11 0.13 -107.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.00 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,300,454
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
RPS 0.76 0.79 0.79 0.76 0.39 0.72 0.33 130.30%
EPS 0.00 -0.05 -0.03 -0.03 -0.03 0.04 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0563 0.0564 0.0555 0.00 0.0528 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/04/18 30/03/18 30/01/18 29/12/17 -
Price 0.045 0.055 0.07 0.09 0.08 0.085 0.085 -
P/RPS 2.55 3.02 3.86 5.06 8.24 4.81 10.22 -75.04%
P/EPS -423.85 -49.69 -89.99 -114.90 -95.77 79.31 63.48 -767.69%
EY -0.24 -2.01 -1.11 -0.87 -1.04 1.26 1.58 -115.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.54 0.69 0.00 0.65 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
Date 28/02/19 29/11/18 28/08/18 29/06/18 - 30/03/18 - -
Price 0.04 0.045 0.065 0.07 0.00 0.08 0.00 -
P/RPS 2.27 2.47 3.58 3.94 0.00 4.53 0.00 -
P/EPS -376.76 -40.66 -83.56 -89.37 0.00 74.64 0.00 -
EY -0.27 -2.46 -1.20 -1.12 0.00 1.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.50 0.54 0.00 0.62 0.00 -

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