[BORNOIL] QoQ TTM Result on 31-Jan-2017 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- 21.16%
YoY- 325.89%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 1,019,994 1,000,586 2,048,124 3,523,463 3,682,911 2,756,426 1,760,069 -35.32%
PBT 42,999 38,948 43,298 48,741 41,836 23,627 22,166 69.76%
Tax -1,322 -1,322 -1,322 -1,322 -2,698 -857 -857 41.36%
NP 41,677 37,626 41,976 47,419 39,138 22,770 21,309 70.87%
-
NP to SH 41,677 37,627 41,976 47,419 39,138 22,770 21,309 70.87%
-
Tax Rate 3.07% 3.39% 3.05% 2.71% 6.45% 3.63% 3.87% -
Total Cost 978,317 962,960 2,006,148 3,476,044 3,643,773 2,733,656 1,738,760 -36.82%
-
Net Worth 567,139 587,547 618,470 575,472 581,492 550,999 564,722 0.34%
Dividend
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 567,139 587,547 618,470 575,472 581,492 550,999 564,722 0.34%
NOSH 4,050,999 3,092,352 3,092,352 3,028,801 3,028,801 2,899,999 2,972,222 28.05%
Ratio Analysis
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 4.09% 3.76% 2.05% 1.35% 1.06% 0.83% 1.21% -
ROE 7.35% 6.40% 6.79% 8.24% 6.73% 4.13% 3.77% -
Per Share
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 25.18 32.36 66.23 116.33 121.60 95.05 59.22 -49.49%
EPS 1.03 1.22 1.36 1.57 1.29 0.79 0.72 33.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.19 0.20 0.19 0.192 0.19 0.19 -21.64%
Adjusted Per Share Value based on latest NOSH - 3,028,801
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 8.51 8.34 17.08 29.38 30.71 22.99 14.68 -35.30%
EPS 0.35 0.31 0.35 0.40 0.33 0.19 0.18 70.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0473 0.049 0.0516 0.048 0.0485 0.0459 0.0471 0.33%
Price Multiplier on Financial Quarter End Date
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/07/17 30/06/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.10 0.105 0.185 0.16 0.165 0.185 0.15 -
P/RPS 0.40 0.32 0.28 0.14 0.14 0.19 0.25 45.55%
P/EPS 9.72 8.63 13.63 10.22 12.77 23.56 20.92 -45.78%
EY 10.29 11.59 7.34 9.79 7.83 4.24 4.78 84.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.93 0.84 0.86 0.97 0.79 -8.17%
Price Multiplier on Announcement Date
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 29/09/17 - 30/06/17 31/03/17 28/12/16 30/09/16 30/06/16 -
Price 0.095 0.00 0.105 0.19 0.175 0.185 0.15 -
P/RPS 0.38 0.00 0.16 0.16 0.14 0.19 0.25 39.71%
P/EPS 9.23 0.00 7.74 12.14 13.54 23.56 20.92 -47.97%
EY 10.83 0.00 12.93 8.24 7.38 4.24 4.78 92.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.53 1.00 0.91 0.97 0.79 -11.28%

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