[BORNOIL] YoY Quarter Result on 31-Jan-2012 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -172.77%
YoY- 52.2%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 35,698 11,272 9,623 8,239 5,996 7,749 5,116 38.21%
PBT 4,490 -32 -6,150 -2,382 -5,044 612 -8,143 -
Tax 33 -322 0 -2 57 -209 0 -
NP 4,523 -354 -6,150 -2,384 -4,987 403 -8,143 -
-
NP to SH 4,523 -354 -3,150 -2,384 -4,987 403 -8,284 -
-
Tax Rate -0.73% - - - - 34.15% - -
Total Cost 31,175 11,626 15,773 10,623 10,983 7,346 13,259 15.30%
-
Net Worth 269,384 1,663,800 184,115 158,436 158,589 86,628 89,665 20.11%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 269,384 1,663,800 184,115 158,436 158,589 86,628 89,665 20.11%
NOSH 332,573 1,770,000 199,475 165,555 160,353 161,200 160,232 12.93%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 12.67% -3.14% -63.91% -28.94% -83.17% 5.20% -159.17% -
ROE 1.68% -0.02% -1.71% -1.50% -3.14% 0.47% -9.24% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 10.73 0.64 4.82 4.98 3.74 4.81 3.19 22.39%
EPS 1.36 0.02 -3.09 -1.44 -3.11 0.25 -5.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.94 0.923 0.957 0.989 0.5374 0.5596 6.35%
Adjusted Per Share Value based on latest NOSH - 165,555
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 0.30 0.09 0.08 0.07 0.05 0.06 0.04 39.88%
EPS 0.04 0.00 -0.03 -0.02 -0.04 0.00 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0224 0.1385 0.0153 0.0132 0.0132 0.0072 0.0075 19.99%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.90 0.63 0.39 0.40 0.66 0.28 0.11 -
P/RPS 8.38 98.93 8.08 8.04 17.65 5.82 3.45 15.93%
P/EPS 66.18 -3,150.00 -24.70 -27.78 -21.22 112.00 -2.13 -
EY 1.51 -0.03 -4.05 -3.60 -4.71 0.89 -47.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.67 0.42 0.42 0.67 0.52 0.20 33.04%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/03/15 31/03/14 28/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.82 0.67 0.35 0.42 0.61 0.19 0.11 -
P/RPS 7.64 105.21 7.26 8.44 16.31 3.95 3.45 14.16%
P/EPS 60.29 -3,350.00 -22.16 -29.17 -19.61 76.00 -2.13 -
EY 1.66 -0.03 -4.51 -3.43 -5.10 1.32 -47.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.71 0.38 0.44 0.62 0.35 0.20 30.96%

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