[BORNOIL] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 25.6%
YoY- -853.99%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Revenue 100,880 58,796 57,928 101,046 91,655 40,135 1,019,994 -34.73%
PBT 68,612 45,983 -104 6,678 3,687 6,465 42,999 9.00%
Tax -639 101 -2,569 -11,944 -4,239 0 -1,322 -12.54%
NP 67,973 46,084 -2,673 -5,266 -552 6,465 41,677 9.44%
-
NP to SH 67,973 46,084 -2,673 -5,266 -552 6,465 41,677 9.44%
-
Tax Rate 0.93% -0.22% - 178.86% 114.97% 0.00% 3.07% -
Total Cost 32,907 12,712 60,601 106,312 92,207 33,670 978,317 -46.50%
-
Net Worth 954,740 799,225 687,808 668,313 675,900 0 567,139 10.08%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Net Worth 954,740 799,225 687,808 668,313 675,900 0 567,139 10.08%
NOSH 9,676,617 8,090,289 6,741,683 5,300,454 5,300,454 4,827,999 4,050,999 17.42%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
NP Margin 67.38% 78.38% -4.61% -5.21% -0.60% 16.11% 4.09% -
ROE 7.12% 5.77% -0.39% -0.79% -0.08% 0.00% 7.35% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
RPS 1.06 0.81 0.93 1.97 1.76 0.83 25.18 -44.24%
EPS 0.71 0.63 -0.04 -0.10 -0.01 0.13 1.03 -6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.13 0.13 0.00 0.14 -6.01%
Adjusted Per Share Value based on latest NOSH - 5,300,454
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
RPS 0.84 0.49 0.48 0.84 0.76 0.33 8.51 -34.75%
EPS 0.57 0.38 -0.02 -0.04 0.00 0.05 0.35 9.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0796 0.0666 0.0574 0.0557 0.0564 0.00 0.0473 10.07%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 31/07/17 -
Price 0.025 0.03 0.04 0.045 0.045 0.085 0.10 -
P/RPS 2.37 3.71 4.32 2.29 2.55 10.22 0.40 38.83%
P/EPS 3.51 4.73 -93.57 -43.93 -423.85 63.48 9.72 -17.12%
EY 28.48 21.14 -1.07 -2.28 -0.24 1.58 10.29 20.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.36 0.35 0.35 0.00 0.71 -17.51%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Date 24/02/23 25/02/22 25/02/21 27/02/20 28/02/19 - 29/09/17 -
Price 0.02 0.025 0.04 0.04 0.04 0.00 0.095 -
P/RPS 1.89 3.09 4.32 2.04 2.27 0.00 0.38 34.42%
P/EPS 2.81 3.94 -93.57 -39.05 -376.76 0.00 9.23 -19.69%
EY 35.60 25.37 -1.07 -2.56 -0.27 0.00 10.83 24.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.36 0.31 0.31 0.00 0.68 -20.20%

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