[BORNOIL] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 5.67%
YoY- 9.08%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 23,636 23,252 22,604 19,971 19,015 18,807 19,599 13.33%
PBT -2,010 -3,625 -3,654 -12,409 -13,164 -13,252 -14,468 -73.27%
Tax -209 -209 -209 0 0 0 0 -
NP -2,219 -3,834 -3,863 -12,409 -13,164 -13,252 -14,468 -71.44%
-
NP to SH -2,219 -3,834 -3,863 -12,550 -13,305 -13,393 -14,609 -71.63%
-
Tax Rate - - - - - - - -
Total Cost 25,855 27,086 26,467 32,380 32,179 32,059 34,067 -16.83%
-
Net Worth 82,631 83,746 86,628 88,242 86,121 88,551 89,665 -5.31%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 82,631 83,746 86,628 88,242 86,121 88,551 89,665 -5.31%
NOSH 159,090 159,821 161,200 165,000 160,763 160,973 160,232 -0.47%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -9.39% -16.49% -17.09% -62.14% -69.23% -70.46% -73.82% -
ROE -2.69% -4.58% -4.46% -14.22% -15.45% -15.12% -16.29% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 14.86 14.55 14.02 12.10 11.83 11.68 12.23 13.90%
EPS -1.39 -2.40 -2.40 -7.61 -8.28 -8.32 -9.12 -71.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5194 0.524 0.5374 0.5348 0.5357 0.5501 0.5596 -4.86%
Adjusted Per Share Value based on latest NOSH - 165,000
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 0.20 0.19 0.19 0.17 0.16 0.16 0.16 16.08%
EPS -0.02 -0.03 -0.03 -0.10 -0.11 -0.11 -0.12 -69.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.007 0.0072 0.0073 0.0072 0.0074 0.0075 -5.42%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.16 0.17 0.28 0.31 0.38 0.20 0.11 -
P/RPS 1.08 1.17 2.00 2.56 3.21 1.71 0.90 12.96%
P/EPS -11.47 -7.09 -11.68 -4.08 -4.59 -2.40 -1.21 349.75%
EY -8.72 -14.11 -8.56 -24.54 -21.78 -41.60 -82.89 -77.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.52 0.58 0.71 0.36 0.20 34.04%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.15 0.19 0.26 0.32 0.40 0.11 -
P/RPS 1.14 1.03 1.35 2.15 2.71 3.42 0.90 17.11%
P/EPS -12.19 -6.25 -7.93 -3.42 -3.87 -4.81 -1.21 368.43%
EY -8.20 -15.99 -12.61 -29.25 -25.86 -20.80 -82.89 -78.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.35 0.49 0.60 0.73 0.20 39.76%

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