[BORNOIL] YoY Quarter Result on 31-Dec-2019 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 39.36%
YoY- 140.68%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Revenue 21,247 18,368 10,007 29,173 23,757 0 19,408 1.68%
PBT 23,295 10,397 1,764 534 -1,288 0 4,051 38.07%
Tax -128 -125 -87 -10 0 0 0 -
NP 23,167 10,272 1,677 524 -1,288 0 4,051 37.93%
-
NP to SH 23,167 10,272 1,677 524 -1,288 0 4,051 37.93%
-
Tax Rate 0.55% 1.20% 4.93% 1.87% - - 0.00% -
Total Cost -1,920 8,096 8,330 28,649 25,045 0 15,357 -
-
Net Worth 954,740 799,225 687,808 668,313 675,900 0 567,139 10.08%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Net Worth 954,740 799,225 687,808 668,313 675,900 0 567,139 10.08%
NOSH 9,676,617 8,090,289 6,741,683 5,300,454 5,300,454 4,827,999 4,050,999 17.42%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
NP Margin 109.04% 55.92% 16.76% 1.80% -5.42% 0.00% 20.87% -
ROE 2.43% 1.29% 0.24% 0.08% -0.19% 0.00% 0.71% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
RPS 0.22 0.25 0.16 0.57 0.46 0.00 0.48 -13.40%
EPS 0.24 0.14 0.03 0.01 -0.02 0.00 0.10 17.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.13 0.13 0.00 0.14 -6.01%
Adjusted Per Share Value based on latest NOSH - 5,300,454
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
RPS 0.18 0.15 0.08 0.24 0.20 0.00 0.16 2.19%
EPS 0.19 0.09 0.01 0.00 -0.01 0.00 0.03 40.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0665 0.0573 0.0556 0.0563 0.00 0.0472 10.09%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 31/07/17 -
Price 0.025 0.03 0.04 0.045 0.045 0.085 0.10 -
P/RPS 11.23 11.87 24.99 7.93 9.85 0.00 20.87 -10.80%
P/EPS 10.30 21.22 149.14 441.49 -181.65 0.00 100.00 -34.24%
EY 9.71 4.71 0.67 0.23 -0.55 0.00 1.00 52.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.36 0.35 0.35 0.00 0.71 -17.51%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Date 24/02/23 25/02/22 25/02/21 27/02/20 28/02/19 - 29/09/17 -
Price 0.02 0.025 0.04 0.04 0.04 0.00 0.095 -
P/RPS 8.99 9.89 24.99 7.05 8.75 0.00 19.83 -13.57%
P/EPS 8.24 17.68 149.14 392.43 -161.47 0.00 95.00 -36.29%
EY 12.13 5.66 0.67 0.25 -0.62 0.00 1.05 57.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.36 0.31 0.31 0.00 0.68 -20.20%

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