[BORNOIL] YoY TTM Result on 30-Apr-2009 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 8.32%
YoY- 29.84%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 27,686 21,590 23,252 18,807 17,240 10,169 21,004 4.70%
PBT -4,681 73,798 -3,625 -13,252 -19,089 -10,282 -18,075 -20.14%
Tax -2 81 -209 0 0 0 29 -
NP -4,683 73,879 -3,834 -13,252 -19,089 -10,282 -18,046 -20.11%
-
NP to SH -4,683 73,879 -3,834 -13,393 -19,089 -10,282 -18,025 -20.10%
-
Tax Rate - -0.11% - - - - - -
Total Cost 32,369 -52,289 27,086 32,059 36,329 20,451 39,050 -3.07%
-
Net Worth 169,247 158,347 83,746 88,551 77,984 79,037 47,447 23.58%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 169,247 158,347 83,746 88,551 77,984 79,037 47,447 23.58%
NOSH 177,037 161,250 159,821 160,973 123,373 121,914 90,325 11.85%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin -16.91% 342.19% -16.49% -70.46% -110.73% -101.11% -85.92% -
ROE -2.77% 46.66% -4.58% -15.12% -24.48% -13.01% -37.99% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 15.64 13.39 14.55 11.68 13.97 8.34 23.25 -6.38%
EPS -2.65 45.82 -2.40 -8.32 -15.47 -8.43 -19.96 -28.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.956 0.982 0.524 0.5501 0.6321 0.6483 0.5253 10.48%
Adjusted Per Share Value based on latest NOSH - 160,973
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 0.23 0.18 0.19 0.16 0.14 0.08 0.17 5.16%
EPS -0.04 0.62 -0.03 -0.11 -0.16 -0.09 -0.15 -19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0141 0.0132 0.007 0.0074 0.0065 0.0066 0.0039 23.86%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.41 0.52 0.17 0.20 0.41 1.07 0.81 -
P/RPS 2.62 3.88 1.17 1.71 2.93 12.83 3.48 -4.61%
P/EPS -15.50 1.13 -7.09 -2.40 -2.65 -12.69 -4.06 24.99%
EY -6.45 88.11 -14.11 -41.60 -37.74 -7.88 -24.64 -20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.32 0.36 0.65 1.65 1.54 -19.13%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 06/07/06 -
Price 0.34 0.46 0.15 0.40 0.26 1.40 0.97 -
P/RPS 2.17 3.44 1.03 3.42 1.86 16.78 4.17 -10.30%
P/EPS -12.85 1.00 -6.25 -4.81 -1.68 -16.60 -4.86 17.57%
EY -7.78 99.60 -15.99 -20.80 -59.51 -6.02 -20.57 -14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.29 0.73 0.41 2.16 1.85 -23.85%

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