[BORNOIL] QoQ TTM Result on 31-Oct-2002 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 10.18%
YoY- 65.72%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 51,677 51,659 50,519 46,901 43,311 39,847 37,533 23.83%
PBT -4,383 -5,444 -5,801 -7,172 -7,858 -8,068 -7,987 -33.04%
Tax -72 105 102 1,033 1,023 2,177 3,848 -
NP -4,455 -5,339 -5,699 -6,139 -6,835 -5,891 -4,139 5.04%
-
NP to SH -4,455 -5,339 -5,699 -6,139 -6,835 -7,058 -6,974 -25.88%
-
Tax Rate - - - - - - - -
Total Cost 56,132 56,998 56,218 53,040 50,146 45,738 41,672 22.03%
-
Net Worth 69,750 66,420 56,058 29,100 29,637 30,481 31,385 70.54%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 69,750 66,420 56,058 29,100 29,637 30,481 31,385 70.54%
NOSH 75,000 70,659 59,636 27,453 27,441 27,460 27,056 97.70%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin -8.62% -10.34% -11.28% -13.09% -15.78% -14.78% -11.03% -
ROE -6.39% -8.04% -10.17% -21.10% -23.06% -23.16% -22.22% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 68.90 73.11 84.71 170.84 157.83 145.10 138.72 -37.36%
EPS -5.94 -7.56 -9.56 -22.36 -24.91 -25.70 -25.78 -62.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.94 1.06 1.08 1.11 1.16 -13.73%
Adjusted Per Share Value based on latest NOSH - 27,453
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 0.43 0.43 0.42 0.39 0.36 0.33 0.31 24.45%
EPS -0.04 -0.04 -0.05 -0.05 -0.06 -0.06 -0.06 -23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0055 0.0047 0.0024 0.0025 0.0025 0.0026 70.97%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.62 0.44 0.58 1.01 1.03 1.16 1.19 -
P/RPS 0.90 0.60 0.68 0.59 0.65 0.80 0.86 3.08%
P/EPS -10.44 -5.82 -6.07 -4.52 -4.14 -4.51 -4.62 72.45%
EY -9.58 -17.17 -16.48 -22.14 -24.18 -22.16 -21.66 -42.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.47 0.62 0.95 0.95 1.05 1.03 -24.98%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 26/09/02 28/06/02 27/03/02 -
Price 0.61 0.57 0.46 0.55 0.93 0.93 1.08 -
P/RPS 0.89 0.78 0.54 0.32 0.59 0.64 0.78 9.21%
P/EPS -10.27 -7.54 -4.81 -2.46 -3.73 -3.62 -4.19 82.08%
EY -9.74 -13.26 -20.77 -40.66 -26.78 -27.64 -23.87 -45.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.49 0.52 0.86 0.84 0.93 -20.48%

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