[BORNOIL] YoY Quarter Result on 31-Jan-2014 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 3.28%
YoY- 88.76%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 30,744 190,192 35,698 11,272 9,623 8,239 5,996 31.28%
PBT 10,215 3,310 4,490 -32 -6,150 -2,382 -5,044 -
Tax 523 -853 33 -322 0 -2 57 44.64%
NP 10,738 2,457 4,523 -354 -6,150 -2,384 -4,987 -
-
NP to SH 10,738 2,457 4,523 -354 -3,150 -2,384 -4,987 -
-
Tax Rate -5.12% 25.77% -0.73% - - - - -
Total Cost 20,006 187,735 31,175 11,626 15,773 10,623 10,983 10.50%
-
Net Worth 575,472 402,054 269,384 1,663,800 184,115 158,436 158,589 23.93%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 575,472 402,054 269,384 1,663,800 184,115 158,436 158,589 23.93%
NOSH 3,028,801 2,233,636 332,573 1,770,000 199,475 165,555 160,353 63.11%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 34.93% 1.29% 12.67% -3.14% -63.91% -28.94% -83.17% -
ROE 1.87% 0.61% 1.68% -0.02% -1.71% -1.50% -3.14% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 1.02 8.51 10.73 0.64 4.82 4.98 3.74 -19.45%
EPS 0.35 0.11 1.36 0.02 -3.09 -1.44 -3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.81 0.94 0.923 0.957 0.989 -24.01%
Adjusted Per Share Value based on latest NOSH - 1,770,000
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 0.26 1.58 0.30 0.09 0.08 0.07 0.05 31.59%
EPS 0.09 0.02 0.04 0.00 -0.03 -0.02 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0335 0.0224 0.1385 0.0153 0.0132 0.0132 23.93%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.16 0.155 0.90 0.63 0.39 0.40 0.66 -
P/RPS 15.76 1.82 8.38 98.93 8.08 8.04 17.65 -1.86%
P/EPS 45.13 140.91 66.18 -3,150.00 -24.70 -27.78 -21.22 -
EY 2.22 0.71 1.51 -0.03 -4.05 -3.60 -4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 1.11 0.67 0.42 0.42 0.67 3.83%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/03/17 29/03/16 30/03/15 31/03/14 28/03/13 30/03/12 31/03/11 -
Price 0.19 0.155 0.82 0.67 0.35 0.42 0.61 -
P/RPS 18.72 1.82 7.64 105.21 7.26 8.44 16.31 2.32%
P/EPS 53.59 140.91 60.29 -3,350.00 -22.16 -29.17 -19.61 -
EY 1.87 0.71 1.66 -0.03 -4.51 -3.43 -5.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 1.01 0.71 0.38 0.44 0.62 8.28%

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