[BORNOIL] QoQ TTM Result on 31-Oct-2000 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
22-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ- 0.68%
YoY- 278.4%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 36,043 36,668 36,807 36,903 36,540 36,715 27,193 20.68%
PBT -16,105 -14,111 -11,941 4,382 4,727 5,038 4,557 -
Tax 16,270 14,677 13,071 -1,877 -2,239 -2,437 -2,520 -
NP 165 566 1,130 2,505 2,488 2,601 2,037 -81.30%
-
NP to SH -16,010 -14,442 -12,210 2,505 2,488 2,601 2,037 -
-
Tax Rate - - - 42.83% 47.37% 48.37% 55.30% -
Total Cost 35,878 36,102 35,677 34,398 34,052 34,114 25,156 26.73%
-
Net Worth 33,228 33,785 41,753 54,822 55,137 53,800 50,842 -24.70%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 33,228 33,785 41,753 54,822 55,137 53,800 50,842 -24.70%
NOSH 26,583 26,602 26,594 26,612 26,381 25,990 25,045 4.05%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 0.46% 1.54% 3.07% 6.79% 6.81% 7.08% 7.49% -
ROE -48.18% -42.75% -29.24% 4.57% 4.51% 4.83% 4.01% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 135.59 137.83 138.40 138.67 138.51 141.26 108.57 15.98%
EPS -60.23 -54.29 -45.91 9.41 9.43 10.01 8.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.57 2.06 2.09 2.07 2.03 -27.64%
Adjusted Per Share Value based on latest NOSH - 26,612
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 0.30 0.31 0.31 0.31 0.30 0.31 0.23 19.39%
EPS -0.13 -0.12 -0.10 0.02 0.02 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0028 0.0028 0.0035 0.0046 0.0046 0.0045 0.0042 -23.70%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 1.13 1.01 1.49 1.68 2.20 2.65 2.62 -
P/RPS 0.83 0.73 1.08 1.21 1.59 1.88 2.41 -50.89%
P/EPS -1.88 -1.86 -3.25 17.85 23.33 26.48 32.21 -
EY -53.30 -53.75 -30.81 5.60 4.29 3.78 3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 0.95 0.82 1.05 1.28 1.29 -21.35%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 27/09/01 29/06/01 30/03/01 22/12/00 29/09/00 30/06/00 - -
Price 0.92 0.98 1.00 1.30 1.75 2.26 0.00 -
P/RPS 0.68 0.71 0.72 0.94 1.26 1.60 0.00 -
P/EPS -1.53 -1.81 -2.18 13.81 18.56 22.58 0.00 -
EY -65.46 -55.40 -45.91 7.24 5.39 4.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.64 0.63 0.84 1.09 0.00 -

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