[BORNOIL] YoY Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 11.38%
YoY- -82.65%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 20,040 19,528 19,312 15,785 12,825 22,865 42,861 -11.89%
PBT 103,708 -5,688 -8,510 -14,488 -7,936 -10,634 -10,230 -
Tax 32 0 0 0 0 0 66 -11.36%
NP 103,740 -5,688 -8,510 -14,488 -7,936 -10,634 -10,164 -
-
NP to SH 103,740 -5,688 -8,510 -14,488 -7,932 -10,509 -10,164 -
-
Tax Rate -0.03% - - - - - - -
Total Cost -83,700 25,216 27,822 30,273 20,761 33,499 53,025 -
-
Net Worth 163,597 85,769 75,314 75,420 56,064 58,389 74,524 13.99%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 163,597 85,769 75,314 75,420 56,064 58,389 74,524 13.99%
NOSH 160,389 160,375 123,223 123,337 92,089 90,079 89,787 10.14%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 517.66% -29.13% -44.07% -91.78% -61.88% -46.51% -23.71% -
ROE 63.41% -6.63% -11.30% -19.21% -14.15% -18.00% -13.64% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 12.49 12.18 15.67 12.80 13.93 25.38 47.74 -20.01%
EPS 64.68 -3.55 -6.91 -11.75 -8.61 -11.67 -11.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.5348 0.6112 0.6115 0.6088 0.6482 0.83 3.49%
Adjusted Per Share Value based on latest NOSH - 124,675
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 0.17 0.16 0.16 0.13 0.11 0.19 0.36 -11.74%
EPS 0.87 -0.05 -0.07 -0.12 -0.07 -0.09 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0072 0.0063 0.0063 0.0047 0.0049 0.0062 13.98%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.20 0.31 0.10 1.00 3.02 0.74 0.30 -
P/RPS 1.60 2.55 0.64 7.81 21.68 2.92 0.63 16.79%
P/EPS 0.31 -8.74 -1.45 -8.51 -35.06 -6.34 -2.65 -
EY 323.40 -11.44 -69.07 -11.75 -2.85 -15.77 -37.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.58 0.16 1.64 4.96 1.14 0.36 -9.32%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/12/10 31/12/09 23/12/08 31/12/07 29/12/06 30/12/05 30/12/04 -
Price 0.19 0.26 0.11 0.94 1.78 0.70 0.34 -
P/RPS 1.52 2.14 0.70 7.34 12.78 2.76 0.71 13.52%
P/EPS 0.29 -7.33 -1.59 -8.00 -20.67 -6.00 -3.00 -
EY 340.42 -13.64 -62.79 -12.50 -4.84 -16.67 -33.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.49 0.18 1.54 2.92 1.08 0.41 -12.02%

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