[BORNOIL] QoQ TTM Result on 31-Oct-2005 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 2.29%
YoY- -29.38%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 19,497 21,004 24,367 24,589 33,210 37,148 39,586 -37.71%
PBT -17,779 -18,075 -20,086 -12,580 -12,832 -13,333 -12,277 28.08%
Tax 3 29 44 63 76 67 72 -88.05%
NP -17,776 -18,046 -20,042 -12,517 -12,756 -13,266 -12,205 28.57%
-
NP to SH -17,755 -18,025 -20,021 -12,464 -12,756 -13,266 -12,205 28.47%
-
Tax Rate - - - - - - - -
Total Cost 37,273 39,050 44,409 37,106 45,966 50,414 51,791 -19.74%
-
Net Worth 42,719 47,447 49,213 58,387 60,374 63,040 68,549 -27.10%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 42,719 47,447 49,213 58,387 60,374 63,040 68,549 -27.10%
NOSH 90,126 90,325 90,135 90,076 90,111 90,057 90,196 -0.05%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -91.17% -85.92% -82.25% -50.90% -38.41% -35.71% -30.83% -
ROE -41.56% -37.99% -40.68% -21.35% -21.13% -21.04% -17.80% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 21.63 23.25 27.03 27.30 36.85 41.25 43.89 -37.68%
EPS -19.70 -19.96 -22.21 -13.84 -14.16 -14.73 -13.53 28.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.474 0.5253 0.546 0.6482 0.67 0.70 0.76 -27.06%
Adjusted Per Share Value based on latest NOSH - 90,076
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 0.16 0.17 0.20 0.20 0.28 0.31 0.33 -38.36%
EPS -0.15 -0.15 -0.17 -0.10 -0.11 -0.11 -0.10 31.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.0039 0.0041 0.0049 0.005 0.0052 0.0057 -26.44%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.02 0.81 0.71 0.74 0.31 0.23 0.38 -
P/RPS 4.72 3.48 2.63 2.71 0.84 0.56 0.87 209.71%
P/EPS -5.18 -4.06 -3.20 -5.35 -2.19 -1.56 -2.81 50.51%
EY -19.31 -24.64 -31.28 -18.70 -45.66 -64.05 -35.61 -33.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.54 1.30 1.14 0.46 0.33 0.50 165.13%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 06/07/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.38 0.97 0.77 0.70 0.68 0.22 0.29 -
P/RPS 6.38 4.17 2.85 2.56 1.85 0.53 0.66 355.67%
P/EPS -7.01 -4.86 -3.47 -5.06 -4.80 -1.49 -2.14 121.04%
EY -14.28 -20.57 -28.85 -19.77 -20.82 -66.96 -46.66 -54.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 1.85 1.41 1.08 1.01 0.31 0.38 289.96%

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