[BORNOIL] YoY Quarter Result on 31-Jul-2000 [#2]

Announcement Date
29-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- -28.9%
YoY- -21.98%
View:
Show?
Quarter Result
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Revenue 12,088 12,070 8,606 9,231 9,406 0 -100.00%
PBT 85 -976 -1,186 808 1,119 0 -100.00%
Tax -145 976 1,186 -407 -605 0 -100.00%
NP -60 0 0 401 514 0 -100.00%
-
NP to SH -60 -944 -1,167 401 514 0 -100.00%
-
Tax Rate 170.59% - - 50.37% 54.07% - -
Total Cost 12,148 12,070 8,606 8,830 8,892 0 -100.00%
-
Net Worth 69,750 29,637 33,228 55,137 0 0 -100.00%
Dividend
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Net Worth 69,750 29,637 33,228 55,137 0 0 -100.00%
NOSH 75,000 27,441 26,583 26,381 24,476 0 -100.00%
Ratio Analysis
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
NP Margin -0.50% 0.00% 0.00% 4.34% 5.46% 0.00% -
ROE -0.09% -3.19% -3.51% 0.73% 0.00% 0.00% -
Per Share
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 16.12 43.98 32.37 34.99 38.43 0.00 -100.00%
EPS -0.08 -3.44 -4.39 1.52 2.10 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.08 1.25 2.09 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 26,381
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 0.10 0.10 0.07 0.08 0.08 0.00 -100.00%
EPS 0.00 -0.01 -0.01 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0025 0.0028 0.0046 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Date 31/07/03 31/07/02 31/07/01 31/07/00 - - -
Price 0.62 1.03 1.13 2.20 0.00 0.00 -
P/RPS 3.85 2.34 3.49 6.29 0.00 0.00 -100.00%
P/EPS -775.00 -29.94 -25.74 144.74 0.00 0.00 -100.00%
EY -0.13 -3.34 -3.88 0.69 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.95 0.90 1.05 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Date 30/09/03 26/09/02 27/09/01 29/09/00 12/01/00 - -
Price 0.61 0.93 0.92 1.75 2.72 0.00 -
P/RPS 3.78 2.11 2.84 5.00 7.08 0.00 -100.00%
P/EPS -762.50 -27.03 -20.96 115.13 129.52 0.00 -100.00%
EY -0.13 -3.70 -4.77 0.87 0.77 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.86 0.74 0.84 0.00 0.00 -100.00%

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