[BORNOIL] YoY Quarter Result on 31-Oct-2009 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 94.3%
YoY- 85.12%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 8,300 6,282 5,212 6,024 5,068 5,787 1,279 36.53%
PBT -108 -874 80,316 -132 -887 -2,693 -2,695 -41.47%
Tax 0 0 24 0 0 0 0 -
NP -108 -874 80,340 -132 -887 -2,693 -2,695 -41.47%
-
NP to SH -108 -874 80,340 -132 -887 -2,693 -2,692 -41.46%
-
Tax Rate - - -0.03% - - - - -
Total Cost 8,408 7,156 -75,128 6,156 5,955 8,480 3,974 13.29%
-
Net Worth 169,951 160,189 163,599 88,242 75,296 76,239 58,323 19.49%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 169,951 160,189 163,599 88,242 75,296 76,239 58,323 19.49%
NOSH 178,333 164,905 160,391 165,000 123,194 124,675 95,800 10.90%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -1.30% -13.91% 1,541.44% -2.19% -17.50% -46.54% -210.71% -
ROE -0.06% -0.55% 49.11% -0.15% -1.18% -3.53% -4.62% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 4.65 3.81 3.25 3.65 4.11 4.64 1.34 23.02%
EPS -0.06 -0.53 50.09 -0.08 -0.72 -2.16 -2.81 -47.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.953 0.9714 1.02 0.5348 0.6112 0.6115 0.6088 7.74%
Adjusted Per Share Value based on latest NOSH - 165,000
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 0.07 0.05 0.04 0.05 0.04 0.05 0.01 38.26%
EPS 0.00 -0.01 0.67 0.00 -0.01 -0.02 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0142 0.0134 0.0136 0.0074 0.0063 0.0064 0.0049 19.38%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.44 0.42 0.20 0.31 0.10 1.00 3.02 -
P/RPS 9.45 11.03 6.15 8.49 2.43 21.54 226.21 -41.06%
P/EPS -726.54 -79.25 0.40 -387.50 -13.89 -46.30 -107.47 37.46%
EY -0.14 -1.26 250.45 -0.26 -7.20 -2.16 -0.93 -27.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.20 0.58 0.16 1.64 4.96 -32.69%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 23/12/11 30/12/10 31/12/09 23/12/08 31/12/07 29/12/06 -
Price 0.43 0.35 0.19 0.26 0.11 0.94 1.78 -
P/RPS 9.24 9.19 5.85 7.12 2.67 20.25 133.33 -35.88%
P/EPS -710.03 -66.04 0.38 -325.00 -15.28 -43.52 -63.35 49.54%
EY -0.14 -1.51 263.63 -0.31 -6.55 -2.30 -1.58 -33.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.19 0.49 0.18 1.54 2.92 -26.75%

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