[BORNOIL] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -77.66%
YoY- -56.31%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/01/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Revenue 86,208 40,135 90,276 38,805 1,019,994 1,000,586 2,048,124 -98.48%
PBT 5,291 6,465 21,937 9,308 42,999 38,948 43,298 -93.79%
Tax -60 0 523 0 -1,322 -1,322 -1,322 -98.32%
NP 5,231 6,465 22,460 9,308 41,677 37,626 41,976 -93.63%
-
NP to SH 5,231 6,465 22,460 9,309 41,677 37,627 41,976 -93.63%
-
Tax Rate 1.13% 0.00% -2.38% 0.00% 3.07% 3.39% 3.05% -
Total Cost 80,977 33,670 67,816 29,497 978,317 962,960 2,006,148 -98.56%
-
Net Worth 634,474 0 675,919 0 567,139 587,547 618,470 3.43%
Dividend
31/01/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Net Worth 634,474 0 675,919 0 567,139 587,547 618,470 3.43%
NOSH 5,187,149 4,827,999 4,827,999 4,050,999 4,050,999 3,092,352 3,092,352 98.18%
Ratio Analysis
31/01/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
NP Margin 6.07% 16.11% 24.88% 23.99% 4.09% 3.76% 2.05% -
ROE 0.82% 0.00% 3.32% 0.00% 7.35% 6.40% 6.79% -
Per Share
31/01/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
RPS 1.77 0.83 1.87 0.96 25.18 32.36 66.23 -99.16%
EPS 0.11 0.13 0.47 0.23 1.03 1.22 1.36 -96.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.00 0.14 0.00 0.14 0.19 0.20 -43.43%
Adjusted Per Share Value based on latest NOSH - 4,050,999
31/01/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
RPS 0.72 0.33 0.75 0.32 8.49 8.33 17.05 -98.47%
EPS 0.04 0.05 0.19 0.08 0.35 0.31 0.35 -94.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.00 0.0563 0.00 0.0472 0.0489 0.0515 3.35%
Price Multiplier on Financial Quarter End Date
31/01/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Date 30/01/18 29/12/17 31/10/17 29/09/17 31/07/17 30/06/17 28/04/17 -
Price 0.085 0.085 0.095 0.095 0.10 0.105 0.185 -
P/RPS 4.81 10.22 5.08 9.92 0.40 0.32 0.28 4197.59%
P/EPS 79.31 63.48 20.42 41.34 9.72 8.63 13.63 926.74%
EY 1.26 1.58 4.90 2.42 10.29 11.59 7.34 -90.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.00 0.68 0.00 0.71 0.55 0.93 -37.73%
Price Multiplier on Announcement Date
31/01/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Date 30/03/18 - 29/12/17 - 29/09/17 - 30/06/17 -
Price 0.08 0.00 0.085 0.00 0.095 0.00 0.105 -
P/RPS 4.53 0.00 4.55 0.00 0.38 0.00 0.16 8221.25%
P/EPS 74.64 0.00 18.27 0.00 9.23 0.00 7.74 1902.67%
EY 1.34 0.00 5.47 0.00 10.83 0.00 12.93 -95.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.00 0.61 0.00 0.68 0.00 0.53 23.04%

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