[BORNOIL] YoY TTM Result on 31-Jan-2013 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -18.89%
YoY- 3.19%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 279,965 86,373 47,868 33,330 25,508 21,071 22,604 52.07%
PBT 11,991 6,805 3,613 -7,820 -4,977 72,782 -3,654 -
Tax -857 33 -522 0 -2 81 -209 26.50%
NP 11,134 6,838 3,091 -7,820 -4,979 72,863 -3,863 -
-
NP to SH 11,134 6,838 3,091 -4,820 -4,979 72,863 -3,863 -
-
Tax Rate 7.15% -0.48% 14.45% - - -0.11% - -
Total Cost 268,831 79,535 44,777 41,150 30,487 -51,792 26,467 47.13%
-
Net Worth 402,054 269,384 1,663,800 184,115 158,436 158,589 86,628 29.13%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 402,054 269,384 1,663,800 184,115 158,436 158,589 86,628 29.13%
NOSH 2,233,636 332,573 1,770,000 199,475 165,555 160,353 161,200 54.94%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 3.98% 7.92% 6.46% -23.46% -19.52% 345.80% -17.09% -
ROE 2.77% 2.54% 0.19% -2.62% -3.14% 45.94% -4.46% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 12.53 25.97 2.70 16.71 15.41 13.14 14.02 -1.85%
EPS 0.50 2.06 0.17 -2.42 -3.01 45.44 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.81 0.94 0.923 0.957 0.989 0.5374 -16.65%
Adjusted Per Share Value based on latest NOSH - 199,475
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 2.33 0.72 0.40 0.28 0.21 0.18 0.19 51.82%
EPS 0.09 0.06 0.03 -0.04 -0.04 0.61 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.0224 0.1385 0.0153 0.0132 0.0132 0.0072 29.19%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.155 0.90 0.63 0.39 0.40 0.66 0.28 -
P/RPS 1.24 3.47 23.30 2.33 2.60 5.02 2.00 -7.65%
P/EPS 31.10 43.77 360.76 -16.14 -13.30 1.45 -11.68 -
EY 3.22 2.28 0.28 -6.20 -7.52 68.85 -8.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 0.67 0.42 0.42 0.67 0.52 8.74%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/03/16 30/03/15 31/03/14 28/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.155 0.82 0.67 0.35 0.42 0.61 0.19 -
P/RPS 1.24 3.16 24.77 2.09 2.73 4.64 1.35 -1.40%
P/EPS 31.10 39.88 383.66 -14.48 -13.97 1.34 -7.93 -
EY 3.22 2.51 0.26 -6.90 -7.16 74.49 -12.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 0.71 0.38 0.44 0.62 0.35 16.15%

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