[BORNOIL] YoY Annual (Unaudited) Result on 31-Jan-2009 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
YoY- 27.72%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 25,508 21,025 22,395 19,600 15,419 9,576 24,367 0.76%
PBT -5,417 72,308 -4,011 -14,297 -19,876 -18,467 -20,087 -19.61%
Tax 186 85 -199 0 0 0 4 89.57%
NP -5,231 72,393 -4,210 -14,297 -19,876 -18,467 -20,083 -20.07%
-
NP to SH -5,231 72,393 -4,210 -14,366 -19,875 -18,469 -20,021 -20.03%
-
Tax Rate - -0.12% - - - - - -
Total Cost 30,739 -51,368 26,605 33,897 35,295 28,043 44,450 -5.95%
-
Net Worth 158,498 158,306 85,755 90,081 77,798 62,674 48,452 21.82%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 158,498 158,306 85,755 90,081 77,798 62,674 48,452 21.82%
NOSH 165,966 160,392 160,290 160,459 122,633 98,081 90,109 10.71%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin -20.51% 344.32% -18.80% -72.94% -128.91% -192.85% -82.42% -
ROE -3.30% 45.73% -4.91% -15.95% -25.55% -29.47% -41.32% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 15.37 13.11 13.97 12.21 12.57 9.76 27.04 -8.98%
EPS -3.15 45.10 -2.60 -9.00 -16.10 -18.67 -22.22 -27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.955 0.987 0.535 0.5614 0.6344 0.639 0.5377 10.04%
Adjusted Per Share Value based on latest NOSH - 160,232
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 0.21 0.18 0.19 0.16 0.13 0.08 0.20 0.81%
EPS -0.04 0.60 -0.04 -0.12 -0.17 -0.15 -0.17 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0132 0.0071 0.0075 0.0065 0.0052 0.004 22.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.40 0.66 0.28 0.11 0.78 1.99 0.71 -
P/RPS 2.60 5.03 2.00 0.90 6.20 20.38 2.63 -0.19%
P/EPS -12.69 1.46 -10.66 -1.23 -4.81 -10.57 -3.20 25.79%
EY -7.88 68.39 -9.38 -81.39 -20.78 -9.46 -31.29 -20.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.67 0.52 0.20 1.23 3.11 1.32 -17.36%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.42 0.61 0.19 0.11 0.41 1.40 0.77 -
P/RPS 2.73 4.65 1.36 0.90 3.26 14.34 2.85 -0.71%
P/EPS -13.33 1.35 -7.23 -1.23 -2.53 -7.43 -3.47 25.13%
EY -7.50 73.99 -13.82 -81.39 -39.53 -13.45 -28.86 -20.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.62 0.36 0.20 0.65 2.19 1.43 -17.82%

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