[BORNOIL] YoY Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -9.6%
YoY- 306.29%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 3,492,719 89,772 48,548 36,595 23,707 17,269 15,030 147.74%
PBT 38,526 8,681 2,316 3,645 -1,670 -2,596 77,781 -11.04%
Tax -1,845 -4 0 -200 0 0 24 -
NP 36,681 8,677 2,316 3,445 -1,670 -2,596 77,805 -11.76%
-
NP to SH 36,681 8,677 2,316 3,445 -1,670 -2,596 77,805 -11.76%
-
Tax Rate 4.79% 0.05% 0.00% 5.49% - - -0.03% -
Total Cost 3,456,038 81,095 46,232 33,150 25,377 19,865 -62,775 -
-
Net Worth 581,492 296,745 201,187 196,857 182,932 161,650 163,597 23.51%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 581,492 296,745 201,187 196,857 182,932 161,650 163,597 23.51%
NOSH 3,028,801 375,627 233,939 205,059 191,954 166,410 160,389 63.11%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 1.05% 9.67% 4.77% 9.41% -7.04% -15.03% 517.66% -
ROE 6.31% 2.92% 1.15% 1.75% -0.91% -1.61% 47.56% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 115.32 23.90 20.75 17.85 12.35 10.38 9.37 51.88%
EPS 1.22 2.31 0.99 1.68 -0.87 -1.56 48.51 -45.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.79 0.86 0.96 0.953 0.9714 1.02 -24.27%
Adjusted Per Share Value based on latest NOSH - 203,333
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 29.13 0.75 0.40 0.31 0.20 0.14 0.13 146.24%
EPS 0.31 0.07 0.02 0.03 -0.01 -0.02 0.65 -11.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.0247 0.0168 0.0164 0.0153 0.0135 0.0136 23.58%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.165 0.21 0.835 0.455 0.44 0.42 0.20 -
P/RPS 0.14 0.88 4.02 2.55 3.56 4.05 2.13 -36.44%
P/EPS 13.62 9.09 84.34 27.08 -50.57 -26.92 0.41 79.19%
EY 7.34 11.00 1.19 3.69 -1.98 -3.71 242.55 -44.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.27 0.97 0.47 0.46 0.43 0.20 27.49%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 28/12/16 28/12/15 31/12/14 31/12/13 27/12/12 23/12/11 30/12/10 -
Price 0.175 0.15 0.905 0.60 0.43 0.35 0.19 -
P/RPS 0.15 0.63 4.36 3.36 3.48 3.37 2.03 -35.19%
P/EPS 14.45 6.49 91.41 35.71 -49.43 -22.44 0.39 82.48%
EY 6.92 15.40 1.09 2.80 -2.02 -4.46 255.32 -45.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.19 1.05 0.63 0.45 0.36 0.19 29.80%

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