[BORNOIL] YoY Quarter Result on 31-Jan-2013 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -2816.67%
YoY- -32.13%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 190,192 35,698 11,272 9,623 8,239 5,996 7,749 70.43%
PBT 3,310 4,490 -32 -6,150 -2,382 -5,044 612 32.47%
Tax -853 33 -322 0 -2 57 -209 26.40%
NP 2,457 4,523 -354 -6,150 -2,384 -4,987 403 35.14%
-
NP to SH 2,457 4,523 -354 -3,150 -2,384 -4,987 403 35.14%
-
Tax Rate 25.77% -0.73% - - - - 34.15% -
Total Cost 187,735 31,175 11,626 15,773 10,623 10,983 7,346 71.58%
-
Net Worth 402,054 269,384 1,663,800 184,115 158,436 158,589 86,628 29.13%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 402,054 269,384 1,663,800 184,115 158,436 158,589 86,628 29.13%
NOSH 2,233,636 332,573 1,770,000 199,475 165,555 160,353 161,200 54.94%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 1.29% 12.67% -3.14% -63.91% -28.94% -83.17% 5.20% -
ROE 0.61% 1.68% -0.02% -1.71% -1.50% -3.14% 0.47% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 8.51 10.73 0.64 4.82 4.98 3.74 4.81 9.97%
EPS 0.11 1.36 0.02 -3.09 -1.44 -3.11 0.25 -12.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.81 0.94 0.923 0.957 0.989 0.5374 -16.65%
Adjusted Per Share Value based on latest NOSH - 199,475
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 1.59 0.30 0.09 0.08 0.07 0.05 0.06 72.62%
EPS 0.02 0.04 0.00 -0.03 -0.02 -0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.0225 0.1387 0.0154 0.0132 0.0132 0.0072 29.19%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.155 0.90 0.63 0.39 0.40 0.66 0.28 -
P/RPS 1.82 8.38 98.93 8.08 8.04 17.65 5.82 -17.60%
P/EPS 140.91 66.18 -3,150.00 -24.70 -27.78 -21.22 112.00 3.89%
EY 0.71 1.51 -0.03 -4.05 -3.60 -4.71 0.89 -3.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 0.67 0.42 0.42 0.67 0.52 8.74%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/03/16 30/03/15 31/03/14 28/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.155 0.82 0.67 0.35 0.42 0.61 0.19 -
P/RPS 1.82 7.64 105.21 7.26 8.44 16.31 3.95 -12.11%
P/EPS 140.91 60.29 -3,350.00 -22.16 -29.17 -19.61 76.00 10.83%
EY 0.71 1.66 -0.03 -4.51 -3.43 -5.10 1.32 -9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 0.71 0.38 0.44 0.62 0.35 16.15%

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