[BORNOIL] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 22.93%
YoY- 1824.06%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 98,001 87,655 67,594 58,796 50,435 51,408 51,752 53.00%
PBT 55,714 53,797 84,528 45,983 37,350 28,455 -3,662 -
Tax -636 -513 -117 101 139 55 -1,896 -51.69%
NP 55,078 53,284 84,411 46,084 37,489 28,510 -5,558 -
-
NP to SH 55,078 53,284 84,411 46,084 37,489 28,510 -5,558 -
-
Tax Rate 1.14% 0.95% 0.14% -0.22% -0.37% -0.19% - -
Total Cost 42,923 34,371 -16,817 12,712 12,946 22,898 57,310 -17.51%
-
Net Worth 865,712 827,822 817,988 799,225 833,139 745,187 695,481 15.70%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 865,712 827,822 817,988 799,225 833,139 745,187 695,481 15.70%
NOSH 9,236,117 8,233,117 7,413,191 8,090,289 7,573,999 7,450,289 7,109,689 19.03%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 56.20% 60.79% 124.88% 78.38% 74.33% 55.46% -10.74% -
ROE 6.36% 6.44% 10.32% 5.77% 4.50% 3.83% -0.80% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.13 1.16 0.91 0.81 0.67 0.76 0.82 23.81%
EPS 0.64 0.71 1.14 0.63 0.49 0.42 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.11 0.11 0.11 0.11 -6.15%
Adjusted Per Share Value based on latest NOSH - 8,090,289
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.82 0.73 0.56 0.49 0.42 0.43 0.43 53.71%
EPS 0.46 0.44 0.70 0.38 0.31 0.24 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.0689 0.0681 0.0665 0.0694 0.062 0.0579 15.73%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.025 0.025 0.03 0.03 0.025 0.035 0.04 -
P/RPS 2.21 2.15 3.30 3.71 3.75 4.61 4.89 -41.07%
P/EPS 3.93 3.53 2.64 4.73 5.05 8.32 -45.50 -
EY 25.45 28.32 37.84 21.14 19.80 12.02 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.27 0.27 0.23 0.32 0.36 -21.56%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 26/05/22 25/02/22 29/11/21 30/08/21 28/05/21 -
Price 0.02 0.025 0.025 0.025 0.025 0.03 0.04 -
P/RPS 1.77 2.15 2.75 3.09 3.75 3.95 4.89 -49.17%
P/EPS 3.14 3.53 2.20 3.94 5.05 7.13 -45.50 -
EY 31.81 28.32 45.41 25.37 19.80 14.03 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.23 0.23 0.23 0.27 0.36 -32.39%

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