[BORNOIL] YoY Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 47.81%
YoY- 46.11%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 16,668 26,408 39,158 49,850 47,534 35,978 37,506 -12.63%
PBT -6,512 -11,126 -10,016 -2,658 -5,492 -5,750 2,578 -
Tax 0 82 74 -248 5,492 5,750 -648 -
NP -6,512 -11,044 -9,942 -2,906 0 0 1,930 -
-
NP to SH -6,512 -11,044 -9,942 -2,906 -5,392 -5,670 1,930 -
-
Tax Rate - - - - - - 25.14% -
Total Cost 23,180 37,452 49,100 52,756 47,534 35,978 35,576 -6.88%
-
Net Worth 42,751 60,354 77,167 68,593 29,650 33,243 54,657 -4.01%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 42,751 60,354 77,167 68,593 29,650 33,243 54,657 -4.01%
NOSH 90,193 90,081 89,729 73,756 27,454 26,594 26,151 22.90%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin -39.07% -41.82% -25.39% -5.83% 0.00% 0.00% 5.15% -
ROE -15.23% -18.30% -12.88% -4.24% -18.19% -17.06% 3.53% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 18.48 29.32 43.64 67.59 173.14 135.28 143.42 -28.91%
EPS -7.22 -12.26 -11.08 -3.94 -19.64 -21.32 7.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.474 0.67 0.86 0.93 1.08 1.25 2.09 -21.89%
Adjusted Per Share Value based on latest NOSH - 75,000
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 0.14 0.22 0.33 0.41 0.40 0.30 0.31 -12.40%
EPS -0.05 -0.09 -0.08 -0.02 -0.04 -0.05 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.005 0.0064 0.0057 0.0025 0.0028 0.0046 -4.00%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.02 0.31 0.50 0.62 1.03 1.13 2.20 -
P/RPS 5.52 1.06 1.15 0.92 0.59 0.84 1.53 23.83%
P/EPS -14.13 -2.53 -4.51 -15.74 -5.24 -5.30 29.81 -
EY -7.08 -39.55 -22.16 -6.35 -19.07 -18.87 3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 0.46 0.58 0.67 0.95 0.90 1.05 12.68%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 26/09/02 27/09/01 29/09/00 -
Price 1.38 0.68 0.39 0.61 0.93 0.92 1.75 -
P/RPS 7.47 2.32 0.89 0.90 0.54 0.68 1.22 35.23%
P/EPS -19.11 -5.55 -3.52 -15.48 -4.74 -4.32 23.71 -
EY -5.23 -18.03 -28.41 -6.46 -21.12 -23.17 4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 1.01 0.45 0.66 0.86 0.74 0.84 22.99%

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