[BORNOIL] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 3626.5%
YoY- 723.53%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 22,195 21,590 21,071 22,824 23,636 23,252 22,604 -1.21%
PBT 73,551 73,798 72,782 78,438 -2,010 -3,625 -3,654 -
Tax 81 81 81 -185 -209 -209 -209 -
NP 73,632 73,879 72,863 78,253 -2,219 -3,834 -3,863 -
-
NP to SH 73,632 73,879 72,863 78,253 -2,219 -3,834 -3,863 -
-
Tax Rate -0.11% -0.11% -0.11% 0.24% - - - -
Total Cost -51,437 -52,289 -51,792 -55,429 25,855 27,086 26,467 -
-
Net Worth 156,656 158,347 158,589 163,599 82,631 83,746 86,628 48.59%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 156,656 158,347 158,589 163,599 82,631 83,746 86,628 48.59%
NOSH 160,508 161,250 160,353 160,391 159,090 159,821 161,200 -0.28%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 331.75% 342.19% 345.80% 342.85% -9.39% -16.49% -17.09% -
ROE 47.00% 46.66% 45.94% 47.83% -2.69% -4.58% -4.46% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 13.83 13.39 13.14 14.23 14.86 14.55 14.02 -0.90%
EPS 45.87 45.82 45.44 48.79 -1.39 -2.40 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.976 0.982 0.989 1.02 0.5194 0.524 0.5374 49.01%
Adjusted Per Share Value based on latest NOSH - 160,391
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 0.18 0.18 0.18 0.19 0.20 0.19 0.19 -3.54%
EPS 0.61 0.62 0.61 0.65 -0.02 -0.03 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0132 0.0132 0.0136 0.0069 0.007 0.0072 48.43%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.42 0.52 0.66 0.20 0.16 0.17 0.28 -
P/RPS 3.04 3.88 5.02 1.41 1.08 1.17 2.00 32.30%
P/EPS 0.92 1.13 1.45 0.41 -11.47 -7.09 -11.68 -
EY 109.22 88.11 68.85 243.94 -8.72 -14.11 -8.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.67 0.20 0.31 0.32 0.52 -11.93%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 22/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.28 0.46 0.61 0.19 0.17 0.15 0.19 -
P/RPS 2.02 3.44 4.64 1.34 1.14 1.03 1.35 30.91%
P/EPS 0.61 1.00 1.34 0.39 -12.19 -6.25 -7.93 -
EY 163.84 99.60 74.49 256.78 -8.20 -15.99 -12.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.47 0.62 0.19 0.33 0.29 0.35 -11.81%

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