[BORNOIL] YoY Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 28.72%
YoY- 35.67%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 119,696 64,730 48,793 31,609 23,025 20,040 19,528 35.26%
PBT 11,574 3,088 4,860 -2,226 -3,461 103,708 -5,688 -
Tax -5 0 -266 0 0 32 0 -
NP 11,569 3,088 4,593 -2,226 -3,461 103,740 -5,688 -
-
NP to SH 11,569 3,088 4,593 -2,226 -3,461 103,740 -5,688 -
-
Tax Rate 0.04% 0.00% 5.47% - - -0.03% - -
Total Cost 108,126 61,642 44,200 33,835 26,486 -83,700 25,216 27.44%
-
Net Worth 296,745 201,187 196,857 182,932 161,650 163,597 85,769 22.97%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 296,745 201,187 196,857 182,932 161,650 163,597 85,769 22.97%
NOSH 375,627 233,939 205,059 191,953 166,410 160,389 160,375 15.23%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 9.67% 4.77% 9.41% -7.04% -15.03% 517.66% -29.13% -
ROE 3.90% 1.53% 2.33% -1.22% -2.14% 63.41% -6.63% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 31.87 27.67 23.79 16.47 13.84 12.49 12.18 17.37%
EPS 3.08 1.32 2.24 -1.16 -2.08 64.68 -3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.86 0.96 0.953 0.9714 1.02 0.5348 6.71%
Adjusted Per Share Value based on latest NOSH - 178,333
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 1.00 0.54 0.41 0.26 0.19 0.17 0.16 35.70%
EPS 0.10 0.03 0.04 -0.02 -0.03 0.87 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0168 0.0164 0.0153 0.0135 0.0136 0.0072 22.79%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.21 0.835 0.455 0.44 0.42 0.20 0.31 -
P/RPS 0.66 3.02 1.91 2.67 3.04 1.60 2.55 -20.16%
P/EPS 6.82 63.26 20.31 -37.93 -20.19 0.31 -8.74 -
EY 14.67 1.58 4.92 -2.64 -4.95 323.40 -11.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.97 0.47 0.46 0.43 0.20 0.58 -11.95%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 28/12/15 31/12/14 31/12/13 27/12/12 23/12/11 30/12/10 31/12/09 -
Price 0.15 0.905 0.60 0.43 0.35 0.19 0.26 -
P/RPS 0.47 3.27 2.52 2.61 2.53 1.52 2.14 -22.31%
P/EPS 4.87 68.56 26.79 -37.07 -16.83 0.29 -7.33 -
EY 20.53 1.46 3.73 -2.70 -5.94 340.42 -13.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 1.05 0.63 0.45 0.36 0.19 0.49 -14.60%

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