[BORNOIL] YoY Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -2.23%
YoY- -487.29%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 15,785 12,825 22,865 42,861 47,640 48,984 36,493 -13.03%
PBT -14,488 -7,936 -10,634 -10,230 -1,550 -5,076 -6,164 15.30%
Tax 0 0 0 66 -180 101 6,164 -
NP -14,488 -7,936 -10,634 -10,164 -1,730 -4,974 0 -
-
NP to SH -14,488 -7,932 -10,509 -10,164 -1,730 -4,974 -6,088 15.53%
-
Tax Rate - - - - - - - -
Total Cost 30,273 20,761 33,499 53,025 49,370 53,958 36,493 -3.06%
-
Net Worth 75,420 56,064 58,389 74,524 71,428 29,101 32,500 15.05%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 75,420 56,064 58,389 74,524 71,428 29,101 32,500 15.05%
NOSH 123,337 92,089 90,079 89,787 76,804 27,454 26,639 29.08%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin -91.78% -61.88% -46.51% -23.71% -3.63% -10.16% 0.00% -
ROE -19.21% -14.15% -18.00% -13.64% -2.42% -17.09% -18.73% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 12.80 13.93 25.38 47.74 62.03 178.42 136.99 -32.62%
EPS -11.75 -8.61 -11.67 -11.32 -2.25 -18.12 -22.85 -10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6115 0.6088 0.6482 0.83 0.93 1.06 1.22 -10.86%
Adjusted Per Share Value based on latest NOSH - 90,204
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 0.13 0.11 0.19 0.36 0.40 0.41 0.30 -13.00%
EPS -0.12 -0.07 -0.09 -0.08 -0.01 -0.04 -0.05 15.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.0047 0.0049 0.0062 0.0059 0.0024 0.0027 15.15%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.00 3.02 0.74 0.30 0.67 1.01 1.01 -
P/RPS 7.81 21.68 2.92 0.63 1.08 0.57 0.74 48.07%
P/EPS -8.51 -35.06 -6.34 -2.65 -29.73 -5.57 -4.42 11.53%
EY -11.75 -2.85 -15.77 -37.73 -3.36 -17.94 -22.63 -10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 4.96 1.14 0.36 0.72 0.95 0.83 12.01%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/12/07 29/12/06 30/12/05 30/12/04 31/12/03 31/12/02 24/12/01 -
Price 0.94 1.78 0.70 0.34 0.81 0.55 1.32 -
P/RPS 7.34 12.78 2.76 0.71 1.31 0.31 0.96 40.33%
P/EPS -8.00 -20.67 -6.00 -3.00 -35.95 -3.04 -5.78 5.56%
EY -12.50 -4.84 -16.67 -33.29 -2.78 -32.95 -17.31 -5.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.92 1.08 0.41 0.87 0.52 1.08 6.08%

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