[BORNOIL] YoY Quarter Result on 31-Oct-2013 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -108.34%
YoY- -238.89%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 950,445 23,960 21,161 10,528 8,300 6,282 5,212 137.94%
PBT 23,476 5,267 1,470 -266 -108 -874 80,316 -18.51%
Tax -1,845 -4 0 -100 0 0 24 -
NP 21,631 5,263 1,470 -366 -108 -874 80,340 -19.62%
-
NP to SH 21,631 5,263 1,470 -366 -108 -874 80,340 -19.62%
-
Tax Rate 7.86% 0.08% 0.00% - - - -0.03% -
Total Cost 928,814 18,697 19,691 10,894 8,408 7,156 -75,128 -
-
Net Worth 581,492 301,287 203,903 195,199 169,951 160,189 163,599 23.51%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 581,492 301,287 203,903 195,199 169,951 160,189 163,599 23.51%
NOSH 3,028,801 381,376 237,096 203,333 178,333 164,905 160,391 63.11%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 2.28% 21.97% 6.95% -3.48% -1.30% -13.91% 1,541.44% -
ROE 3.72% 1.75% 0.72% -0.19% -0.06% -0.55% 49.11% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 31.38 6.28 8.93 5.18 4.65 3.81 3.25 45.87%
EPS 0.71 1.38 0.62 -0.18 -0.06 -0.53 50.09 -50.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.79 0.86 0.96 0.953 0.9714 1.02 -24.27%
Adjusted Per Share Value based on latest NOSH - 203,333
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 7.91 0.20 0.18 0.09 0.07 0.05 0.04 141.17%
EPS 0.18 0.04 0.01 0.00 0.00 -0.01 0.67 -19.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 0.0251 0.017 0.0162 0.0141 0.0133 0.0136 23.53%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.165 0.21 0.835 0.455 0.44 0.42 0.20 -
P/RPS 0.53 3.34 9.36 8.79 9.45 11.03 6.15 -33.51%
P/EPS 23.10 15.22 134.68 -252.78 -726.54 -79.25 0.40 96.48%
EY 4.33 6.57 0.74 -0.40 -0.14 -1.26 250.45 -49.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.27 0.97 0.47 0.46 0.43 0.20 27.49%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 28/12/16 28/12/15 31/12/14 31/12/13 27/12/12 23/12/11 30/12/10 -
Price 0.175 0.15 0.905 0.60 0.43 0.35 0.19 -
P/RPS 0.56 2.39 10.14 11.59 9.24 9.19 5.85 -32.34%
P/EPS 24.50 10.87 145.97 -333.33 -710.03 -66.04 0.38 100.11%
EY 4.08 9.20 0.69 -0.30 -0.14 -1.51 263.63 -50.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.19 1.05 0.63 0.45 0.36 0.19 29.80%

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