[BORNOIL] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -319.63%
YoY- 45.95%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 80,962 98,001 50,435 77,094 95,630 94,574 38,805 13.03%
PBT 557 55,714 37,350 -1,334 4,856 -1,456 9,308 -37.44%
Tax -446 -636 139 -2,492 -11,934 -4,299 0 -
NP 111 55,078 37,489 -3,826 -7,078 -5,755 9,308 -52.18%
-
NP to SH 111 55,078 37,489 -3,826 -7,078 -5,755 9,309 -52.18%
-
Tax Rate 80.07% 1.14% -0.37% - 245.76% - 0.00% -
Total Cost 80,851 42,923 12,946 80,920 102,708 100,329 29,497 18.29%
-
Net Worth 955,546 865,712 833,139 679,049 673,121 675,973 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 955,546 865,712 833,139 679,049 673,121 675,973 0 -
NOSH 11,971,135 9,236,117 7,573,999 6,366,683 5,300,454 5,300,454 4,050,999 19.78%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.14% 56.20% 74.33% -4.96% -7.40% -6.09% 23.99% -
ROE 0.01% 6.36% 4.50% -0.56% -1.05% -0.85% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.68 1.13 0.67 1.36 1.85 1.82 0.96 -5.58%
EPS 0.00 0.64 0.49 -0.07 -0.14 -0.11 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.11 0.12 0.13 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,366,683
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.67 0.82 0.42 0.64 0.80 0.79 0.32 13.10%
EPS 0.00 0.46 0.31 -0.03 -0.06 -0.05 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0721 0.0694 0.0565 0.056 0.0563 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.015 0.025 0.025 0.045 0.05 0.055 0.095 -
P/RPS 2.21 2.21 3.75 3.30 2.71 3.02 9.92 -22.13%
P/EPS 1,614.10 3.93 5.05 -66.56 -36.58 -49.69 41.34 84.13%
EY 0.06 25.45 19.80 -1.50 -2.73 -2.01 2.42 -45.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.23 0.38 0.38 0.42 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 29/11/21 27/11/20 28/11/19 29/11/18 - -
Price 0.015 0.02 0.025 0.045 0.045 0.045 0.00 -
P/RPS 2.21 1.77 3.75 3.30 2.44 2.47 0.00 -
P/EPS 1,614.10 3.14 5.05 -66.56 -32.92 -40.66 0.00 -
EY 0.06 31.81 19.80 -1.50 -3.04 -2.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.23 0.38 0.35 0.35 0.00 -

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