[BORNOIL] QoQ TTM Result on 31-Jul-2004 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -72.29%
YoY- -53.27%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 37,148 39,586 44,382 42,620 44,784 47,965 49,510 -17.44%
PBT -13,333 -12,277 -9,452 -6,622 -3,595 -2,942 -3,157 161.50%
Tax 67 72 -182 -206 -368 -367 -109 -
NP -13,266 -12,205 -9,634 -6,828 -3,963 -3,309 -3,266 154.79%
-
NP to SH -13,266 -12,205 -9,634 -6,828 -3,963 -3,309 -3,266 154.79%
-
Tax Rate - - - - - - - -
Total Cost 50,414 51,791 54,016 49,448 48,747 51,274 52,776 -3.00%
-
Net Worth 63,040 68,549 74,869 77,400 79,517 77,410 71,609 -8.15%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 63,040 68,549 74,869 77,400 79,517 77,410 71,609 -8.15%
NOSH 90,057 90,196 90,204 90,000 89,344 84,142 76,999 11.01%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin -35.71% -30.83% -21.71% -16.02% -8.85% -6.90% -6.60% -
ROE -21.04% -17.80% -12.87% -8.82% -4.98% -4.27% -4.56% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 41.25 43.89 49.20 47.36 50.12 57.00 64.30 -25.63%
EPS -14.73 -13.53 -10.68 -7.59 -4.44 -3.93 -4.24 129.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.76 0.83 0.86 0.89 0.92 0.93 -17.26%
Adjusted Per Share Value based on latest NOSH - 90,000
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 0.31 0.33 0.37 0.36 0.37 0.40 0.41 -17.01%
EPS -0.11 -0.10 -0.08 -0.06 -0.03 -0.03 -0.03 137.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 0.0057 0.0062 0.0065 0.0066 0.0065 0.006 -7.94%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.23 0.38 0.30 0.50 0.62 0.71 0.67 -
P/RPS 0.56 0.87 0.61 1.06 1.24 1.25 1.04 -33.83%
P/EPS -1.56 -2.81 -2.81 -6.59 -13.98 -18.05 -15.80 -78.66%
EY -64.05 -35.61 -35.60 -15.17 -7.15 -5.54 -6.33 368.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.36 0.58 0.70 0.77 0.72 -40.58%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 31/03/05 30/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.22 0.29 0.34 0.39 0.50 0.67 0.81 -
P/RPS 0.53 0.66 0.69 0.82 1.00 1.18 1.26 -43.88%
P/EPS -1.49 -2.14 -3.18 -5.14 -11.27 -17.04 -19.10 -81.77%
EY -66.96 -46.66 -31.41 -19.45 -8.87 -5.87 -5.24 447.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.41 0.45 0.56 0.73 0.87 -49.77%

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