[BORNOIL] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 83.17%
YoY- 1618.73%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 100,880 98,001 87,655 67,594 58,796 50,435 51,408 56.54%
PBT 68,612 55,714 53,797 84,528 45,983 37,350 28,455 79.52%
Tax -639 -636 -513 -117 101 139 55 -
NP 67,973 55,078 53,284 84,411 46,084 37,489 28,510 78.18%
-
NP to SH 67,973 55,078 53,284 84,411 46,084 37,489 28,510 78.18%
-
Tax Rate 0.93% 1.14% 0.95% 0.14% -0.22% -0.37% -0.19% -
Total Cost 32,907 42,923 34,371 -16,817 12,712 12,946 22,898 27.26%
-
Net Worth 954,740 865,712 827,822 817,988 799,225 833,139 745,187 17.90%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 954,740 865,712 827,822 817,988 799,225 833,139 745,187 17.90%
NOSH 9,676,617 9,236,117 8,233,117 7,413,191 8,090,289 7,573,999 7,450,289 18.98%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 67.38% 56.20% 60.79% 124.88% 78.38% 74.33% 55.46% -
ROE 7.12% 6.36% 6.44% 10.32% 5.77% 4.50% 3.83% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.06 1.13 1.16 0.91 0.81 0.67 0.76 24.75%
EPS 0.71 0.64 0.71 1.14 0.63 0.49 0.42 41.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 0.11 0.11 0.11 -6.14%
Adjusted Per Share Value based on latest NOSH - 7,413,191
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.84 0.82 0.73 0.56 0.49 0.42 0.43 56.07%
EPS 0.57 0.46 0.44 0.70 0.38 0.31 0.24 77.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0721 0.0689 0.0681 0.0665 0.0694 0.062 17.97%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.025 0.025 0.025 0.03 0.03 0.025 0.035 -
P/RPS 2.37 2.21 2.15 3.30 3.71 3.75 4.61 -35.74%
P/EPS 3.51 3.93 3.53 2.64 4.73 5.05 8.32 -43.66%
EY 28.48 25.45 28.32 37.84 21.14 19.80 12.02 77.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.23 0.27 0.27 0.23 0.32 -15.13%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 26/08/22 26/05/22 25/02/22 29/11/21 30/08/21 -
Price 0.02 0.02 0.025 0.025 0.025 0.025 0.03 -
P/RPS 1.89 1.77 2.15 2.75 3.09 3.75 3.95 -38.74%
P/EPS 2.81 3.14 3.53 2.20 3.94 5.05 7.13 -46.15%
EY 35.60 31.81 28.32 45.41 25.37 19.80 14.03 85.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.23 0.23 0.23 0.27 -18.08%

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