[BORNOIL] YoY Cumulative Quarter Result on 31-Oct-2001 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
24-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -61.06%
YoY- -527.13%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Revenue 32,146 35,730 36,738 27,370 27,702 27,316 0 -100.00%
PBT -7,673 -1,163 -3,807 -4,623 1,427 2,591 0 -100.00%
Tax 50 -135 76 4,623 -358 -1,474 0 -100.00%
NP -7,623 -1,298 -3,731 0 1,069 1,117 0 -100.00%
-
NP to SH -7,623 -1,298 -3,731 -4,566 1,069 1,117 0 -100.00%
-
Tax Rate - - - - 25.09% 56.89% - -
Total Cost 39,769 37,028 40,469 27,370 26,633 26,199 0 -100.00%
-
Net Worth 74,524 71,428 29,101 32,500 54,106 0 0 -100.00%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Net Worth 74,524 71,428 29,101 32,500 54,106 0 0 -100.00%
NOSH 89,787 76,804 27,454 26,639 26,265 24,988 25,062 -1.34%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
NP Margin -23.71% -3.63% -10.16% 0.00% 3.86% 4.09% 0.00% -
ROE -10.23% -1.82% -12.82% -14.05% 1.98% 0.00% 0.00% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 35.80 46.52 133.82 102.74 105.47 109.31 0.00 -100.00%
EPS -8.49 -1.69 -13.59 -17.14 4.07 4.47 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.93 1.06 1.22 2.06 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 26,712
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 0.27 0.30 0.31 0.23 0.23 0.23 0.00 -100.00%
EPS -0.06 -0.01 -0.03 -0.04 0.01 0.01 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0062 0.006 0.0024 0.0027 0.0045 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - - -
Price 0.30 0.67 1.01 1.01 1.68 0.00 0.00 -
P/RPS 0.84 1.44 0.75 0.98 1.59 0.00 0.00 -100.00%
P/EPS -3.53 -39.64 -7.43 -5.89 41.28 0.00 0.00 -100.00%
EY -28.30 -2.52 -13.46 -16.97 2.42 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.72 0.95 0.83 0.82 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 30/12/04 31/12/03 31/12/02 24/12/01 22/12/00 12/01/00 - -
Price 0.34 0.81 0.55 1.32 1.30 2.72 0.00 -
P/RPS 0.95 1.74 0.41 1.28 1.23 2.49 0.00 -100.00%
P/EPS -4.00 -47.93 -4.05 -7.70 31.94 60.85 0.00 -100.00%
EY -24.97 -2.09 -24.71 -12.98 3.13 1.64 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.87 0.52 1.08 0.63 0.00 0.00 -100.00%

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