[BORNOIL] QoQ TTM Result on 31-Oct-2012 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 15.89%
YoY- 46.53%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 43,991 35,894 33,330 31,946 29,928 27,686 25,508 43.85%
PBT -2,347 -7,857 -7,820 -4,052 -4,818 -4,681 -4,977 -39.44%
Tax -100 -65 0 -2 -2 -2 -2 1260.44%
NP -2,447 -7,922 -7,820 -4,054 -4,820 -4,683 -4,979 -37.74%
-
NP to SH 553 -4,922 -4,820 -4,054 -4,820 -4,683 -4,979 -
-
Tax Rate - - - - - - - -
Total Cost 46,438 43,816 41,150 36,000 34,748 32,369 30,487 32.41%
-
Net Worth 188,472 183,800 184,115 169,951 171,633 169,247 158,436 12.28%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 188,472 183,800 184,115 169,951 171,633 169,247 158,436 12.28%
NOSH 200,502 200,000 199,475 178,333 180,666 177,037 165,555 13.63%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -5.56% -22.07% -23.46% -12.69% -16.11% -16.91% -19.52% -
ROE 0.29% -2.68% -2.62% -2.39% -2.81% -2.77% -3.14% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 21.94 17.95 16.71 17.91 16.57 15.64 15.41 26.58%
EPS 0.28 -2.46 -2.42 -2.27 -2.67 -2.65 -3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.919 0.923 0.953 0.95 0.956 0.957 -1.18%
Adjusted Per Share Value based on latest NOSH - 178,333
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 0.37 0.30 0.28 0.27 0.25 0.23 0.21 45.92%
EPS 0.00 -0.04 -0.04 -0.03 -0.04 -0.04 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0157 0.0153 0.0154 0.0142 0.0143 0.0141 0.0132 12.26%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.455 0.305 0.39 0.44 0.55 0.41 0.40 -
P/RPS 2.07 1.70 2.33 2.46 3.32 2.62 2.60 -14.11%
P/EPS 164.97 -12.39 -16.14 -19.36 -20.62 -15.50 -13.30 -
EY 0.61 -8.07 -6.20 -5.17 -4.85 -6.45 -7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.33 0.42 0.46 0.58 0.43 0.42 9.31%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 28/06/13 28/03/13 27/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.43 0.405 0.35 0.43 0.40 0.34 0.42 -
P/RPS 1.96 2.26 2.09 2.40 2.41 2.17 2.73 -19.83%
P/EPS 155.91 -16.46 -14.48 -18.92 -14.99 -12.85 -13.97 -
EY 0.64 -6.08 -6.90 -5.29 -6.67 -7.78 -7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.38 0.45 0.42 0.36 0.44 3.01%

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