[BORNOIL] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 30.14%
YoY- 49.24%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 50,435 51,408 51,752 57,928 77,094 88,289 98,031 -35.76%
PBT 37,350 28,455 -3,662 -104 -1,334 4,176 6,083 234.94%
Tax 139 55 -1,896 -2,569 -2,492 -2,434 -12,431 -
NP 37,489 28,510 -5,558 -2,673 -3,826 1,742 -6,348 -
-
NP to SH 37,489 28,510 -5,558 -2,673 -3,826 1,742 -6,348 -
-
Tax Rate -0.37% -0.19% - - - 58.29% 204.36% -
Total Cost 12,946 22,898 57,310 60,601 80,920 86,547 104,379 -75.09%
-
Net Worth 833,139 745,187 695,481 687,808 679,049 665,916 666,743 15.99%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 833,139 745,187 695,481 687,808 679,049 665,916 666,743 15.99%
NOSH 7,573,999 7,450,289 7,109,689 6,741,683 6,366,683 5,300,454 5,300,454 26.83%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 74.33% 55.46% -10.74% -4.61% -4.96% 1.97% -6.48% -
ROE 4.50% 3.83% -0.80% -0.39% -0.56% 0.26% -0.95% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.67 0.76 0.82 0.93 1.36 1.72 1.91 -50.22%
EPS 0.49 0.42 -0.09 -0.04 -0.07 0.03 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.12 0.13 0.13 -10.53%
Adjusted Per Share Value based on latest NOSH - 6,741,683
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.42 0.43 0.43 0.48 0.64 0.73 0.82 -35.95%
EPS 0.31 0.24 -0.05 -0.02 -0.03 0.01 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.062 0.0579 0.0573 0.0565 0.0554 0.0555 16.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.025 0.035 0.04 0.04 0.045 0.03 0.02 -
P/RPS 3.75 4.61 4.89 4.32 3.30 1.74 1.05 133.46%
P/EPS 5.05 8.32 -45.50 -93.57 -66.56 88.22 -16.16 -
EY 19.80 12.02 -2.20 -1.07 -1.50 1.13 -6.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.32 0.36 0.36 0.38 0.23 0.15 32.93%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 28/05/21 25/02/21 27/11/20 28/08/20 29/05/20 -
Price 0.025 0.03 0.04 0.04 0.045 0.06 0.03 -
P/RPS 3.75 3.95 4.89 4.32 3.30 3.48 1.57 78.59%
P/EPS 5.05 7.13 -45.50 -93.57 -66.56 176.43 -24.24 -
EY 19.80 14.03 -2.20 -1.07 -1.50 0.57 -4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.36 0.36 0.38 0.46 0.23 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