[BORNOIL] YoY TTM Result on 31-Jul-2010 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 42.12%
YoY- 83.32%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 43,991 29,928 22,195 23,636 19,015 18,749 8,707 30.96%
PBT -2,347 -4,818 73,551 -2,010 -13,164 -15,610 -14,019 -25.74%
Tax -100 -2 81 -209 0 0 0 -
NP -2,447 -4,820 73,632 -2,219 -13,164 -15,610 -14,019 -25.22%
-
NP to SH 553 -4,820 73,632 -2,219 -13,305 -15,610 -14,019 -
-
Tax Rate - - -0.11% - - - - -
Total Cost 46,438 34,748 -51,437 25,855 32,179 34,359 22,726 12.63%
-
Net Worth 188,472 171,633 156,656 82,631 86,121 98,929 77,778 15.87%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 188,472 171,633 156,656 82,631 86,121 98,929 77,778 15.87%
NOSH 200,502 180,666 160,508 159,090 160,763 123,230 123,831 8.35%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin -5.56% -16.11% 331.75% -9.39% -69.23% -83.26% -161.01% -
ROE 0.29% -2.81% 47.00% -2.69% -15.45% -15.78% -18.02% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 21.94 16.57 13.83 14.86 11.83 15.21 7.03 20.86%
EPS 0.28 -2.67 45.87 -1.39 -8.28 -12.67 -11.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.976 0.5194 0.5357 0.8028 0.6281 6.94%
Adjusted Per Share Value based on latest NOSH - 159,090
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 0.37 0.25 0.18 0.20 0.16 0.16 0.07 31.94%
EPS 0.00 -0.04 0.61 -0.02 -0.11 -0.13 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0157 0.0143 0.013 0.0069 0.0072 0.0082 0.0065 15.81%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.455 0.55 0.42 0.16 0.38 0.21 1.24 -
P/RPS 2.07 3.32 3.04 1.08 3.21 1.38 17.64 -30.00%
P/EPS 164.97 -20.62 0.92 -11.47 -4.59 -1.66 -10.95 -
EY 0.61 -4.85 109.22 -8.72 -21.78 -60.32 -9.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.43 0.31 0.71 0.26 1.97 -20.95%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 30/09/13 28/09/12 22/09/11 30/09/10 30/09/09 29/09/08 28/09/07 -
Price 0.43 0.40 0.28 0.17 0.32 0.16 1.11 -
P/RPS 1.96 2.41 2.02 1.14 2.71 1.05 15.79 -29.34%
P/EPS 155.91 -14.99 0.61 -12.19 -3.87 -1.26 -9.80 -
EY 0.64 -6.67 163.84 -8.20 -25.86 -79.17 -10.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.29 0.33 0.60 0.20 1.77 -20.09%

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