[BORNOIL] YoY TTM Result on 31-Mar-2023 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -93.88%
YoY- -95.07%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
Revenue 106,792 67,594 51,752 98,031 90,049 47,403 90,276 3.15%
PBT 4,846 84,528 -3,662 6,083 6,769 -4,017 21,937 -24.32%
Tax -686 -117 -1,896 -12,431 -2,852 -60 523 -
NP 4,160 84,411 -5,558 -6,348 3,917 -4,077 22,460 -26.75%
-
NP to SH 4,160 84,411 -5,558 -6,348 3,919 -4,077 22,460 -26.75%
-
Tax Rate 14.16% 0.14% - 204.36% 42.13% - -2.38% -
Total Cost 102,632 -16,817 57,310 104,379 86,132 51,480 67,816 7.95%
-
Net Worth 774,806 817,988 695,481 666,743 675,533 0 675,919 2.55%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
Net Worth 774,806 817,988 695,481 666,743 675,533 0 675,919 2.55%
NOSH 9,711,686 7,413,191 7,109,689 5,300,454 5,300,454 4,880,573 4,827,999 13.77%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
NP Margin 3.90% 124.88% -10.74% -6.48% 4.35% -8.60% 24.88% -
ROE 0.54% 10.32% -0.80% -0.95% 0.58% 0.00% 3.32% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
RPS 1.24 0.91 0.82 1.91 1.73 0.97 1.87 -7.30%
EPS 0.05 1.14 -0.09 -0.12 0.08 -0.08 0.47 -33.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.11 0.13 0.13 0.00 0.14 -7.83%
Adjusted Per Share Value based on latest NOSH - 9,711,686
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
RPS 0.89 0.56 0.43 0.82 0.75 0.40 0.75 3.21%
EPS 0.03 0.70 -0.05 -0.05 0.03 -0.03 0.19 -28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.0682 0.058 0.0556 0.0563 0.00 0.0564 2.53%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/10/17 -
Price 0.015 0.03 0.04 0.02 0.04 0.08 0.095 -
P/RPS 1.21 3.30 4.89 1.05 2.31 8.24 5.08 -23.26%
P/EPS 31.04 2.64 -45.50 -16.16 53.04 -95.77 20.42 8.03%
EY 3.22 37.84 -2.20 -6.19 1.89 -1.04 4.90 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.27 0.36 0.15 0.31 0.00 0.68 -22.58%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 CAGR
Date 29/05/23 26/05/22 28/05/21 29/05/20 28/05/19 - 29/12/17 -
Price 0.02 0.025 0.04 0.03 0.045 0.00 0.085 -
P/RPS 1.61 2.75 4.89 1.57 2.60 0.00 4.55 -17.45%
P/EPS 41.39 2.20 -45.50 -24.24 59.67 0.00 18.27 16.29%
EY 2.42 45.41 -2.20 -4.13 1.68 0.00 5.47 -13.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.36 0.23 0.35 0.00 0.61 -17.16%

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