[BORNOIL] YoY Cumulative Quarter Result on 30-Jun-2022 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 8.96%
YoY- 86.9%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 78,561 85,488 87,655 51,408 88,289 93,170 137,318 -8.87%
PBT 34,059 -12,999 53,797 28,455 4,176 5,165 9,623 23.42%
Tax -930 -318 -513 55 -2,434 -11,906 -4,309 -22.53%
NP 33,129 -13,317 53,284 28,510 1,742 -6,741 5,314 35.62%
-
NP to SH 33,129 -13,317 53,284 28,510 1,742 -6,741 5,314 35.62%
-
Tax Rate 2.73% - 0.95% -0.19% 58.29% 230.51% 44.78% -
Total Cost 45,432 98,805 34,371 22,898 86,547 99,911 132,004 -16.27%
-
Net Worth 959,370 826,302 827,822 745,187 665,916 675,101 677,512 5.96%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 959,370 826,302 827,822 745,187 665,916 675,101 677,512 5.96%
NOSH 11,992,135 11,651,135 8,233,117 7,450,289 5,300,454 5,300,454 5,300,454 14.56%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 42.17% -15.58% 60.79% 55.46% 1.97% -7.24% 3.87% -
ROE 3.45% -1.61% 6.44% 3.83% 0.26% -1.00% 0.78% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.66 0.83 1.16 0.76 1.72 1.79 2.63 -20.56%
EPS 0.28 -0.14 0.73 0.42 0.03 -0.13 0.12 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.11 0.11 0.13 0.13 0.13 -7.76%
Adjusted Per Share Value based on latest NOSH - 8,233,117
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.65 0.71 0.73 0.43 0.73 0.78 1.14 -8.93%
EPS 0.28 -0.11 0.44 0.24 0.01 -0.06 0.04 38.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.0688 0.0689 0.062 0.0554 0.0562 0.0564 5.97%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.01 0.015 0.025 0.035 0.03 0.04 0.07 -
P/RPS 1.53 1.81 2.15 4.61 1.74 2.23 2.66 -8.79%
P/EPS 3.62 -11.63 3.53 8.32 88.22 -30.81 68.65 -38.73%
EY 27.63 -8.60 28.32 12.02 1.13 -3.25 1.46 63.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.23 0.32 0.23 0.31 0.54 -21.11%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 30/08/23 26/08/22 30/08/21 28/08/20 29/08/19 28/08/18 -
Price 0.01 0.015 0.025 0.03 0.06 0.045 0.065 -
P/RPS 1.53 1.81 2.15 3.95 3.48 2.51 2.47 -7.66%
P/EPS 3.62 -11.63 3.53 7.13 176.43 -34.67 63.75 -37.97%
EY 27.63 -8.60 28.32 14.03 0.57 -2.88 1.57 61.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.23 0.27 0.46 0.35 0.50 -20.09%

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