[BORNOIL] YoY Annualized Quarter Result on 31-Oct-2017 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ--%
YoY- -68.07%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 96,170 89,689 0 84,505 4,656,958 119,696 64,730 7.57%
PBT 1,176 -48 0 15,630 51,368 11,574 3,088 -16.31%
Tax -776 -76 0 -13 -2,460 -5 0 -
NP 400 -124 0 15,617 48,908 11,569 3,088 -31.41%
-
NP to SH 400 -124 0 15,617 48,908 11,569 3,088 -31.41%
-
Tax Rate 65.99% - - 0.08% 4.79% 0.04% 0.00% -
Total Cost 95,770 89,813 0 68,888 4,608,050 108,126 61,642 8.47%
-
Net Worth 666,743 675,533 0 630,699 581,492 296,745 201,187 24.74%
Dividend
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 666,743 675,533 0 630,699 581,492 296,745 201,187 24.74%
NOSH 5,300,454 5,300,454 4,880,573 4,504,999 3,028,801 375,627 233,939 77.85%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 0.42% -0.14% 0.00% 18.48% 1.05% 9.67% 4.77% -
ROE 0.06% -0.02% 0.00% 2.48% 8.41% 3.90% 1.53% -
Per Share
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 1.88 1.73 0.00 1.88 153.77 31.87 27.67 -39.11%
EPS 0.01 0.00 0.00 0.35 1.63 3.08 1.32 -59.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.00 0.14 0.192 0.79 0.86 -29.43%
Adjusted Per Share Value based on latest NOSH - 4,827,999
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 0.80 0.75 0.00 0.70 38.83 1.00 0.54 7.52%
EPS 0.00 0.00 0.00 0.13 0.41 0.10 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0563 0.00 0.0526 0.0485 0.0247 0.0168 24.71%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.02 0.04 0.08 0.095 0.165 0.21 0.835 -
P/RPS 1.07 2.32 0.00 5.06 0.11 0.66 3.02 -17.42%
P/EPS 256.44 -1,676.26 0.00 27.40 10.22 6.82 63.26 29.46%
EY 0.39 -0.06 0.00 3.65 9.79 14.67 1.58 -22.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.31 0.00 0.68 0.86 0.27 0.97 -29.13%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 29/05/20 28/05/19 - 29/12/17 28/12/16 28/12/15 31/12/14 -
Price 0.03 0.045 0.00 0.085 0.175 0.15 0.905 -
P/RPS 1.60 2.61 0.00 4.53 0.11 0.47 3.27 -12.35%
P/EPS 384.66 -1,885.79 0.00 24.52 10.84 4.87 68.56 37.47%
EY 0.26 -0.05 0.00 4.08 9.23 20.53 1.46 -27.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.35 0.00 0.61 0.91 0.19 1.05 -24.43%

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