[BORNOIL] YoY Cumulative Quarter Result on 30-Apr-2016 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- -3.9%
YoY- 1938.1%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 23,233 20,773 0 1,494,736 14,632 10,175 10,006 14.01%
PBT 405 713 0 10,700 525 -1,596 -515 -
Tax -28 0 0 0 0 0 -65 -12.29%
NP 377 713 0 10,700 525 -1,596 -580 -
-
NP to SH 377 713 0 10,700 525 -1,596 -580 -
-
Tax Rate 6.91% 0.00% - 0.00% 0.00% - - -
Total Cost 22,856 20,060 0 1,484,036 14,107 11,771 10,586 12.73%
-
Net Worth 673,121 675,973 0 564,722 29,414 208,366 183,800 22.40%
Dividend
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 673,121 675,973 0 564,722 29,414 208,366 183,800 22.40%
NOSH 5,300,454 5,300,454 3,580,000 2,972,222 37,234 221,666 200,000 66.58%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 1.62% 3.43% 0.00% 0.72% 3.59% -15.69% -5.80% -
ROE 0.06% 0.11% 0.00% 1.89% 1.78% -0.77% -0.32% -
Per Share
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 0.45 0.40 0.00 50.29 39.30 4.59 5.00 -31.26%
EPS 0.01 0.01 0.00 0.36 1.41 -0.72 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.00 0.19 0.79 0.94 0.919 -26.25%
Adjusted Per Share Value based on latest NOSH - 2,972,222
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 0.19 0.17 0.00 12.46 0.12 0.08 0.08 14.41%
EPS 0.00 0.01 0.00 0.09 0.00 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0561 0.0564 0.00 0.0471 0.0025 0.0174 0.0153 22.42%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/09/19 28/09/18 29/09/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.05 0.055 0.095 0.15 0.80 0.64 0.305 -
P/RPS 11.14 13.77 0.00 0.30 2.04 13.94 6.10 9.83%
P/EPS 686.72 401.11 0.00 41.67 56.74 -88.89 -105.17 -
EY 0.15 0.25 0.00 2.40 1.76 -1.13 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.00 0.79 1.01 0.68 0.33 2.22%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 28/11/19 29/11/18 - 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.045 0.045 0.00 0.15 0.66 0.675 0.405 -
P/RPS 10.03 11.26 0.00 0.30 1.68 14.71 8.10 3.38%
P/EPS 618.05 328.18 0.00 41.67 46.81 -93.75 -139.66 -
EY 0.16 0.30 0.00 2.40 2.14 -1.07 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.00 0.79 0.84 0.72 0.44 -3.50%

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