[BORNOIL] YoY TTM Result on 31-Jan-2004 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -1.32%
YoY- 41.94%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 10,968 24,367 39,586 47,965 50,519 37,533 36,807 -18.26%
PBT -9,101 -20,086 -12,277 -2,942 -5,801 -7,987 -11,941 -4.42%
Tax 0 44 72 -367 102 3,848 13,071 -
NP -9,101 -20,042 -12,205 -3,309 -5,699 -4,139 1,130 -
-
NP to SH -9,101 -20,021 -12,205 -3,309 -5,699 -6,974 -12,210 -4.77%
-
Tax Rate - - - - - - - -
Total Cost 20,069 44,409 51,791 51,274 56,218 41,672 35,677 -9.13%
-
Net Worth 77,619 49,213 68,549 77,410 56,058 31,385 41,753 10.88%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 77,619 49,213 68,549 77,410 56,058 31,385 41,753 10.88%
NOSH 115,919 90,135 90,196 84,142 59,636 27,056 26,594 27.79%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -82.98% -82.25% -30.83% -6.90% -11.28% -11.03% 3.07% -
ROE -11.73% -40.68% -17.80% -4.27% -10.17% -22.22% -29.24% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 9.46 27.03 43.89 57.00 84.71 138.72 138.40 -36.04%
EPS -7.85 -22.21 -13.53 -3.93 -9.56 -25.78 -45.91 -25.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6696 0.546 0.76 0.92 0.94 1.16 1.57 -13.23%
Adjusted Per Share Value based on latest NOSH - 84,142
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 0.09 0.20 0.33 0.40 0.42 0.31 0.31 -18.61%
EPS -0.08 -0.17 -0.10 -0.03 -0.05 -0.06 -0.10 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0065 0.0041 0.0057 0.0064 0.0047 0.0026 0.0035 10.86%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.99 0.71 0.38 0.71 0.58 1.19 1.49 -
P/RPS 21.03 2.63 0.87 1.25 0.68 0.86 1.08 63.98%
P/EPS -25.35 -3.20 -2.81 -18.05 -6.07 -4.62 -3.25 40.80%
EY -3.95 -31.28 -35.61 -5.54 -16.48 -21.66 -30.81 -28.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 1.30 0.50 0.77 0.62 1.03 0.95 20.91%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 27/03/02 30/03/01 -
Price 1.40 0.77 0.29 0.67 0.46 1.08 1.00 -
P/RPS 14.80 2.85 0.66 1.18 0.54 0.78 0.72 65.47%
P/EPS -17.83 -3.47 -2.14 -17.04 -4.81 -4.19 -2.18 41.92%
EY -5.61 -28.85 -46.66 -5.87 -20.77 -23.87 -45.91 -29.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.41 0.38 0.73 0.49 0.93 0.64 21.79%

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