[BORNOIL] YoY TTM Result on 31-Oct-2007 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 0.01%
YoY- 22.52%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 22,824 19,971 18,030 13,215 16,831 24,589 44,382 -10.48%
PBT 78,438 -12,409 -13,804 -14,017 -18,061 -12,580 -9,452 -
Tax -185 0 0 0 3 63 -182 0.27%
NP 78,253 -12,409 -13,804 -14,017 -18,058 -12,517 -9,634 -
-
NP to SH 78,253 -12,550 -13,804 -14,017 -18,090 -12,464 -9,634 -
-
Tax Rate 0.24% - - - - - - -
Total Cost -55,429 32,380 31,834 27,232 34,889 37,106 54,016 -
-
Net Worth 163,599 88,242 75,296 76,239 58,323 58,387 74,869 13.90%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 163,599 88,242 75,296 76,239 58,323 58,387 74,869 13.90%
NOSH 160,391 165,000 123,194 124,675 95,800 90,076 90,204 10.06%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 342.85% -62.14% -76.56% -106.07% -107.29% -50.90% -21.71% -
ROE 47.83% -14.22% -18.33% -18.39% -31.02% -21.35% -12.87% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 14.23 12.10 14.64 10.60 17.57 27.30 49.20 -18.67%
EPS 48.79 -7.61 -11.21 -11.24 -18.88 -13.84 -10.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.5348 0.6112 0.6115 0.6088 0.6482 0.83 3.49%
Adjusted Per Share Value based on latest NOSH - 124,675
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 0.19 0.17 0.15 0.11 0.14 0.20 0.37 -10.50%
EPS 0.65 -0.10 -0.11 -0.12 -0.15 -0.10 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0073 0.0063 0.0063 0.0049 0.0049 0.0062 13.98%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.20 0.31 0.10 1.00 3.02 0.74 0.30 -
P/RPS 1.41 2.56 0.68 9.43 17.19 2.71 0.61 14.97%
P/EPS 0.41 -4.08 -0.89 -8.89 -15.99 -5.35 -2.81 -
EY 243.94 -24.54 -112.05 -11.24 -6.25 -18.70 -35.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.58 0.16 1.64 4.96 1.14 0.36 -9.32%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/12/10 31/12/09 23/12/08 31/12/07 29/12/06 30/12/05 30/12/04 -
Price 0.19 0.26 0.11 0.94 1.78 0.70 0.34 -
P/RPS 1.34 2.15 0.75 8.87 10.13 2.56 0.69 11.69%
P/EPS 0.39 -3.42 -0.98 -8.36 -9.43 -5.06 -3.18 -
EY 256.78 -29.25 -101.86 -11.96 -10.61 -19.77 -31.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.49 0.18 1.54 2.92 1.08 0.41 -12.02%

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