[BORNOIL] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 200.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 CAGR
Revenue 15,817 16,161 25,903 22,782 26,676 30,744 190,192 -36.81%
PBT 35,411 3,294 5,201 6,805 -6,431 10,215 3,310 54.89%
Tax 99 -1,852 -11,849 -2,795 -60 523 -853 -
NP 35,510 1,442 -6,648 4,010 -6,491 10,738 2,457 63.73%
-
NP to SH 35,510 1,442 -6,648 4,012 -6,491 10,738 2,457 63.73%
-
Tax Rate -0.28% 56.22% 227.82% 41.07% - -5.12% 25.77% -
Total Cost -19,693 14,719 32,551 18,772 33,167 20,006 187,735 -
-
Net Worth 745,187 665,916 675,101 677,512 634,474 575,472 402,054 12.06%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 745,187 665,916 675,101 677,512 634,474 575,472 402,054 12.06%
NOSH 7,450,289 5,300,454 5,300,454 5,300,454 5,187,149 3,028,801 2,233,636 24.90%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 224.51% 8.92% -25.66% 17.60% -24.33% 34.93% 1.29% -
ROE 4.77% 0.22% -0.98% 0.59% -1.02% 1.87% 0.61% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 CAGR
RPS 0.23 0.32 0.50 0.44 0.55 1.02 8.51 -48.65%
EPS 0.52 0.03 -0.13 0.08 -0.13 0.35 0.11 33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.13 0.13 0.13 0.19 0.18 -8.69%
Adjusted Per Share Value based on latest NOSH - 5,300,454
30/06/21 30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 CAGR
RPS 0.13 0.13 0.22 0.19 0.22 0.26 1.59 -37.01%
EPS 0.30 0.01 -0.06 0.03 -0.05 0.09 0.02 64.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0621 0.0555 0.0563 0.0565 0.0529 0.048 0.0335 12.06%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/01/18 31/01/17 29/01/16 -
Price 0.035 0.03 0.04 0.07 0.085 0.16 0.155 -
P/RPS 14.99 9.51 8.02 16.01 15.55 15.76 1.82 47.59%
P/EPS 6.68 106.57 -31.25 90.93 -63.91 45.13 140.91 -43.04%
EY 14.98 0.94 -3.20 1.10 -1.56 2.22 0.71 75.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.23 0.31 0.54 0.65 0.84 0.86 -16.68%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 CAGR
Date 30/08/21 28/08/20 29/08/19 28/08/18 30/03/18 31/03/17 29/03/16 -
Price 0.03 0.06 0.045 0.065 0.08 0.19 0.155 -
P/RPS 12.85 19.02 9.02 14.87 14.64 18.72 1.82 43.45%
P/EPS 5.72 213.14 -35.15 84.44 -60.15 53.59 140.91 -44.65%
EY 17.47 0.47 -2.84 1.18 -1.66 1.87 0.71 80.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.46 0.35 0.50 0.62 1.00 0.86 -19.25%

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