[BORNOIL] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -107.93%
YoY- 12.44%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 58,796 50,435 51,408 51,752 57,928 77,094 88,289 -23.68%
PBT 45,983 37,350 28,455 -3,662 -104 -1,334 4,176 392.78%
Tax 101 139 55 -1,896 -2,569 -2,492 -2,434 -
NP 46,084 37,489 28,510 -5,558 -2,673 -3,826 1,742 782.55%
-
NP to SH 46,084 37,489 28,510 -5,558 -2,673 -3,826 1,742 782.55%
-
Tax Rate -0.22% -0.37% -0.19% - - - 58.29% -
Total Cost 12,712 12,946 22,898 57,310 60,601 80,920 86,547 -72.06%
-
Net Worth 799,225 833,139 745,187 695,481 687,808 679,049 665,916 12.89%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 799,225 833,139 745,187 695,481 687,808 679,049 665,916 12.89%
NOSH 8,090,289 7,573,999 7,450,289 7,109,689 6,741,683 6,366,683 5,300,454 32.46%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 78.38% 74.33% 55.46% -10.74% -4.61% -4.96% 1.97% -
ROE 5.77% 4.50% 3.83% -0.80% -0.39% -0.56% 0.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.81 0.67 0.76 0.82 0.93 1.36 1.72 -39.38%
EPS 0.63 0.49 0.42 -0.09 -0.04 -0.07 0.03 656.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.12 0.13 -10.51%
Adjusted Per Share Value based on latest NOSH - 7,109,689
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.49 0.42 0.43 0.43 0.48 0.64 0.73 -23.28%
EPS 0.38 0.31 0.24 -0.05 -0.02 -0.03 0.01 1022.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0665 0.0694 0.062 0.0579 0.0573 0.0565 0.0554 12.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.03 0.025 0.035 0.04 0.04 0.045 0.03 -
P/RPS 3.71 3.75 4.61 4.89 4.32 3.30 1.74 65.43%
P/EPS 4.73 5.05 8.32 -45.50 -93.57 -66.56 88.22 -85.70%
EY 21.14 19.80 12.02 -2.20 -1.07 -1.50 1.13 600.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.32 0.36 0.36 0.38 0.23 11.24%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 30/08/21 28/05/21 25/02/21 27/11/20 28/08/20 -
Price 0.025 0.025 0.03 0.04 0.04 0.045 0.06 -
P/RPS 3.09 3.75 3.95 4.89 4.32 3.30 3.48 -7.59%
P/EPS 3.94 5.05 7.13 -45.50 -93.57 -66.56 176.43 -92.01%
EY 25.37 19.80 14.03 -2.20 -1.07 -1.50 0.57 1147.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.27 0.36 0.36 0.38 0.46 -36.92%

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