[BORNOIL] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 48,152 92,932 83,092 0 5,978,944 58,528 40,700 2.65%
PBT -20,424 1,620 2,852 0 42,800 2,100 -6,384 19.84%
Tax -344 -112 0 0 0 0 0 -
NP -20,768 1,508 2,852 0 42,800 2,100 -6,384 20.15%
-
NP to SH -20,768 1,508 2,852 0 42,800 2,100 -6,384 20.15%
-
Tax Rate - 6.91% 0.00% - 0.00% 0.00% - -
Total Cost 68,920 91,424 80,240 0 5,936,144 56,428 47,084 6.10%
-
Net Worth 679,049 673,121 675,973 0 564,722 29,414 208,366 20.18%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 679,049 673,121 675,973 0 564,722 29,414 208,366 20.18%
NOSH 6,366,683 5,300,454 5,300,454 3,580,000 2,972,222 37,234 221,666 68.64%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin -43.13% 1.62% 3.43% 0.00% 0.72% 3.59% -15.69% -
ROE -3.06% 0.22% 0.42% 0.00% 7.58% 7.14% -3.06% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 0.85 1.79 1.60 0.00 201.16 157.19 18.36 -38.01%
EPS -0.36 0.04 0.04 0.00 1.44 5.64 -2.88 -27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.00 0.19 0.79 0.94 -27.41%
Adjusted Per Share Value based on latest NOSH - 4,050,999
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 0.40 0.77 0.69 0.00 49.77 0.49 0.34 2.56%
EPS -0.17 0.01 0.02 0.00 0.36 0.02 -0.05 20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0565 0.056 0.0563 0.00 0.047 0.0024 0.0173 20.22%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 29/04/16 30/04/15 30/04/14 -
Price 0.045 0.05 0.055 0.095 0.15 0.80 0.64 -
P/RPS 5.29 2.79 3.44 0.00 0.07 0.51 3.49 6.68%
P/EPS -12.26 171.68 100.28 0.00 10.42 14.18 -22.22 -8.84%
EY -8.16 0.58 1.00 0.00 9.60 7.05 -4.50 9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.42 0.00 0.79 1.01 0.68 -8.65%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
Date 27/11/20 28/11/19 29/11/18 - 30/06/16 30/06/15 30/06/14 -
Price 0.045 0.045 0.045 0.00 0.15 0.66 0.675 -
P/RPS 5.29 2.51 2.82 0.00 0.07 0.42 3.68 5.81%
P/EPS -12.26 154.51 82.04 0.00 10.42 11.70 -23.44 -9.59%
EY -8.16 0.65 1.22 0.00 9.60 8.55 -4.27 10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.35 0.00 0.79 0.84 0.72 -9.46%

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