[BORNOIL] YoY Quarter Result on 31-Oct-2012 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 90.04%
YoY- 87.64%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 23,960 21,161 10,528 8,300 6,282 5,212 6,024 25.86%
PBT 5,267 1,470 -266 -108 -874 80,316 -132 -
Tax -4 0 -100 0 0 24 0 -
NP 5,263 1,470 -366 -108 -874 80,340 -132 -
-
NP to SH 5,263 1,470 -366 -108 -874 80,340 -132 -
-
Tax Rate 0.08% 0.00% - - - -0.03% - -
Total Cost 18,697 19,691 10,894 8,408 7,156 -75,128 6,156 20.33%
-
Net Worth 301,287 203,903 195,199 169,951 160,189 163,599 88,242 22.69%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 301,287 203,903 195,199 169,951 160,189 163,599 88,242 22.69%
NOSH 381,376 237,096 203,333 178,333 164,905 160,391 165,000 14.97%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 21.97% 6.95% -3.48% -1.30% -13.91% 1,541.44% -2.19% -
ROE 1.75% 0.72% -0.19% -0.06% -0.55% 49.11% -0.15% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 6.28 8.93 5.18 4.65 3.81 3.25 3.65 9.46%
EPS 1.38 0.62 -0.18 -0.06 -0.53 50.09 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.86 0.96 0.953 0.9714 1.02 0.5348 6.71%
Adjusted Per Share Value based on latest NOSH - 178,333
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 0.20 0.18 0.09 0.07 0.05 0.04 0.05 25.97%
EPS 0.04 0.01 0.00 0.00 -0.01 0.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.017 0.0163 0.0142 0.0134 0.0136 0.0074 22.56%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.21 0.835 0.455 0.44 0.42 0.20 0.31 -
P/RPS 3.34 9.36 8.79 9.45 11.03 6.15 8.49 -14.39%
P/EPS 15.22 134.68 -252.78 -726.54 -79.25 0.40 -387.50 -
EY 6.57 0.74 -0.40 -0.14 -1.26 250.45 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.97 0.47 0.46 0.43 0.20 0.58 -11.95%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 28/12/15 31/12/14 31/12/13 27/12/12 23/12/11 30/12/10 31/12/09 -
Price 0.15 0.905 0.60 0.43 0.35 0.19 0.26 -
P/RPS 2.39 10.14 11.59 9.24 9.19 5.85 7.12 -16.62%
P/EPS 10.87 145.97 -333.33 -710.03 -66.04 0.38 -325.00 -
EY 9.20 0.69 -0.30 -0.14 -1.51 263.63 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 1.05 0.63 0.45 0.36 0.19 0.49 -14.60%

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