[BORNOIL] YoY TTM Result on 31-Oct-2003 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 26.69%
YoY- 46.8%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 16,831 24,589 44,382 49,510 46,901 36,475 36,903 -12.25%
PBT -18,061 -12,580 -9,452 -3,157 -7,172 -17,990 4,382 -
Tax 3 63 -182 -109 1,033 16,259 -1,877 -
NP -18,058 -12,517 -9,634 -3,266 -6,139 -1,731 2,505 -
-
NP to SH -18,090 -12,464 -9,634 -3,266 -6,139 -17,906 2,505 -
-
Tax Rate - - - - - - 42.83% -
Total Cost 34,889 37,106 54,016 52,776 53,040 38,206 34,398 0.23%
-
Net Worth 58,323 58,387 74,869 71,609 29,100 32,589 54,822 1.03%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 58,323 58,387 74,869 71,609 29,100 32,589 54,822 1.03%
NOSH 95,800 90,076 90,204 76,999 27,453 26,712 26,612 23.78%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -107.29% -50.90% -21.71% -6.60% -13.09% -4.75% 6.79% -
ROE -31.02% -21.35% -12.87% -4.56% -21.10% -54.94% 4.57% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 17.57 27.30 49.20 64.30 170.84 136.54 138.67 -29.11%
EPS -18.88 -13.84 -10.68 -4.24 -22.36 -67.03 9.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6088 0.6482 0.83 0.93 1.06 1.22 2.06 -18.37%
Adjusted Per Share Value based on latest NOSH - 76,999
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 0.14 0.20 0.37 0.41 0.39 0.30 0.31 -12.40%
EPS -0.15 -0.10 -0.08 -0.03 -0.05 -0.15 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0049 0.0062 0.006 0.0024 0.0027 0.0046 1.05%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 3.02 0.74 0.30 0.67 1.01 1.01 1.68 -
P/RPS 17.19 2.71 0.61 1.04 0.59 0.74 1.21 55.59%
P/EPS -15.99 -5.35 -2.81 -15.80 -4.52 -1.51 17.85 -
EY -6.25 -18.70 -35.60 -6.33 -22.14 -66.37 5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.96 1.14 0.36 0.72 0.95 0.83 0.82 34.96%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/12/06 30/12/05 30/12/04 31/12/03 31/12/02 24/12/01 22/12/00 -
Price 1.78 0.70 0.34 0.81 0.55 1.32 1.30 -
P/RPS 10.13 2.56 0.69 1.26 0.32 0.97 0.94 48.59%
P/EPS -9.43 -5.06 -3.18 -19.10 -2.46 -1.97 13.81 -
EY -10.61 -19.77 -31.41 -5.24 -40.66 -50.78 7.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 1.08 0.41 0.87 0.52 1.08 0.63 29.10%

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