[BORNOIL] YoY Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -100.78%
YoY- -100.46%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
Revenue 70,914 51,777 35,591 72,128 67,267 0 63,379 2.09%
PBT 166 49,117 -6,956 882 -36 0 11,723 -54.43%
Tax -389 -216 -44 -582 -57 0 -10 96.58%
NP -223 48,901 -7,000 300 -93 0 11,713 -
-
NP to SH -223 48,901 -7,000 300 -93 0 11,713 -
-
Tax Rate 234.34% 0.44% - 65.99% - - 0.09% -
Total Cost 71,137 2,876 42,591 71,828 67,360 0 51,666 6.08%
-
Net Worth 774,806 817,988 695,481 666,743 675,533 0 630,700 3.87%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
Net Worth 774,806 817,988 695,481 666,743 675,533 0 630,700 3.87%
NOSH 9,711,686 7,413,191 7,109,689 5,300,454 5,300,454 4,880,573 4,505,000 15.23%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
NP Margin -0.31% 94.45% -19.67% 0.42% -0.14% 0.00% 18.48% -
ROE -0.03% 5.98% -1.01% 0.04% -0.01% 0.00% 1.86% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
RPS 0.82 0.70 0.56 1.41 1.29 0.00 1.41 -9.52%
EPS 0.00 0.67 -0.11 0.01 0.00 0.00 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.11 0.13 0.13 0.00 0.14 -7.83%
Adjusted Per Share Value based on latest NOSH - 9,711,686
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
RPS 0.59 0.43 0.30 0.60 0.56 0.00 0.53 1.99%
EPS 0.00 0.41 -0.06 0.00 0.00 0.00 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.0682 0.058 0.0556 0.0563 0.00 0.0526 3.86%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/10/17 -
Price 0.015 0.03 0.04 0.02 0.04 0.08 0.095 -
P/RPS 1.82 4.31 7.11 1.42 3.09 0.00 6.75 -21.49%
P/EPS -579.08 4.56 -36.13 341.92 -2,235.02 0.00 36.54 -
EY -0.17 21.92 -2.77 0.29 -0.04 0.00 2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.27 0.36 0.15 0.31 0.00 0.68 -22.58%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
Date 29/05/23 26/05/22 28/05/21 29/05/20 28/05/19 - 29/12/17 -
Price 0.02 0.025 0.04 0.03 0.045 0.00 0.085 -
P/RPS 2.43 3.59 7.11 2.13 3.48 0.00 6.04 -15.47%
P/EPS -772.10 3.80 -36.13 512.88 -2,514.39 0.00 32.69 -
EY -0.13 26.30 -2.77 0.19 -0.04 0.00 3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.36 0.23 0.35 0.00 0.61 -17.16%

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