[BORNOIL] YoY 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- -87.42%
YoY- -87.66%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 22,171 14,574 35,878 15,817 16,161 25,903 22,782 -0.45%
PBT 128,342 -13,165 4,680 35,411 3,294 5,201 6,805 63.07%
Tax -24 71 -297 99 -1,852 -11,849 -2,795 -54.71%
NP 128,318 -13,094 4,383 35,510 1,442 -6,648 4,010 78.08%
-
NP to SH 128,318 -13,094 4,383 35,510 1,442 -6,648 4,012 78.07%
-
Tax Rate 0.02% - 6.35% -0.28% 56.22% 227.82% 41.07% -
Total Cost -106,147 27,668 31,495 -19,693 14,719 32,551 18,772 -
-
Net Worth 959,386 826,302 827,822 745,187 665,916 675,101 677,512 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 959,386 826,302 827,822 745,187 665,916 675,101 677,512 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 578.77% -89.84% 12.22% 224.51% 8.92% -25.66% 17.60% -
ROE 13.38% -1.58% 0.53% 4.77% 0.22% -0.98% 0.59% -
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 0.18 0.14 0.48 0.23 0.32 0.50 0.44 -13.82%
EPS 1.07 -0.13 0.06 0.52 0.03 -0.13 0.08 54.00%
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 0.18 0.12 0.30 0.13 0.13 0.22 0.19 -0.89%
EPS 1.07 -0.11 0.04 0.30 0.01 -0.06 0.03 81.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0689 0.069 0.0621 0.0555 0.0563 0.0565 5.96%
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 5.41 10.63 5.24 14.99 9.51 8.02 16.01 -16.52%
P/EPS 0.93 -11.83 42.93 6.68 106.57 -31.25 90.93 -53.37%
EY 107.00 -8.45 2.33 14.98 0.94 -3.20 1.10 114.30%
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 5.41 10.63 5.24 12.85 19.02 9.02 14.87 -15.49%
P/EPS 0.93 -11.83 42.93 5.72 213.14 -35.15 84.44 -52.79%
EY 107.00 -8.45 2.33 17.47 0.47 -2.84 1.18 111.81%
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