[BORNOIL] YoY TTM Result on 30-Apr-2015 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 31.02%
YoY- 331.76%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 94,574 38,805 1,760,069 90,830 48,037 35,894 27,686 21.08%
PBT -1,456 9,308 22,166 8,926 2,532 -7,857 -4,681 -16.62%
Tax -4,299 0 -857 33 -457 -65 -2 230.29%
NP -5,755 9,308 21,309 8,959 2,075 -7,922 -4,683 3.26%
-
NP to SH -5,755 9,309 21,309 8,959 2,075 -4,922 -4,683 3.26%
-
Tax Rate - 0.00% 3.87% -0.37% 18.05% - - -
Total Cost 100,329 29,497 1,738,760 81,871 45,962 43,816 32,369 19.26%
-
Net Worth 675,973 0 564,722 29,414 208,366 183,800 169,247 24.06%
Dividend
30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 675,973 0 564,722 29,414 208,366 183,800 169,247 24.06%
NOSH 5,300,454 4,050,999 2,972,222 37,234 221,666 200,000 177,037 69.77%
Ratio Analysis
30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -6.09% 23.99% 1.21% 9.86% 4.32% -22.07% -16.91% -
ROE -0.85% 0.00% 3.77% 30.46% 1.00% -2.68% -2.77% -
Per Share
30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 1.82 0.96 59.22 243.94 21.67 17.95 15.64 -28.46%
EPS -0.11 0.23 0.72 24.06 0.94 -2.46 -2.65 -39.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.00 0.19 0.79 0.94 0.919 0.956 -26.70%
Adjusted Per Share Value based on latest NOSH - 37,234
30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 0.79 0.32 14.68 0.76 0.40 0.30 0.23 21.18%
EPS -0.05 0.08 0.18 0.07 0.02 -0.04 -0.04 3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0564 0.00 0.0471 0.0025 0.0174 0.0153 0.0141 24.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/09/18 29/09/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.055 0.095 0.15 0.80 0.64 0.305 0.41 -
P/RPS 3.02 9.92 0.25 0.33 2.95 1.70 2.62 2.23%
P/EPS -49.69 41.34 20.92 3.32 68.37 -12.39 -15.50 19.88%
EY -2.01 2.42 4.78 30.08 1.46 -8.07 -6.45 -16.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.00 0.79 1.01 0.68 0.33 0.43 -0.36%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/11/18 - 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.045 0.00 0.15 0.66 0.675 0.405 0.34 -
P/RPS 2.47 0.00 0.25 0.27 3.11 2.26 2.17 2.03%
P/EPS -40.66 0.00 20.92 2.74 72.11 -16.46 -12.85 19.64%
EY -2.46 0.00 4.78 36.46 1.39 -6.08 -7.78 -16.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.79 0.84 0.72 0.44 0.36 -0.43%

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