[BORNOIL] YoY TTM Result on 31-Oct-2008 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
23-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 11.57%
YoY- 1.52%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 23,265 22,824 19,971 18,030 13,215 16,831 24,589 -0.91%
PBT -7,639 78,438 -12,409 -13,804 -14,017 -18,061 -12,580 -7.97%
Tax 57 -185 0 0 0 3 63 -1.65%
NP -7,582 78,253 -12,409 -13,804 -14,017 -18,058 -12,517 -8.01%
-
NP to SH -7,582 78,253 -12,550 -13,804 -14,017 -18,090 -12,464 -7.94%
-
Tax Rate - 0.24% - - - - - -
Total Cost 30,847 -55,429 32,380 31,834 27,232 34,889 37,106 -3.03%
-
Net Worth 160,189 163,599 88,242 75,296 76,239 58,323 58,387 18.30%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 160,189 163,599 88,242 75,296 76,239 58,323 58,387 18.30%
NOSH 164,905 160,391 165,000 123,194 124,675 95,800 90,076 10.59%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin -32.59% 342.85% -62.14% -76.56% -106.07% -107.29% -50.90% -
ROE -4.73% 47.83% -14.22% -18.33% -18.39% -31.02% -21.35% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 14.11 14.23 12.10 14.64 10.60 17.57 27.30 -10.41%
EPS -4.60 48.79 -7.61 -11.21 -11.24 -18.88 -13.84 -16.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9714 1.02 0.5348 0.6112 0.6115 0.6088 0.6482 6.97%
Adjusted Per Share Value based on latest NOSH - 123,194
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 0.19 0.19 0.17 0.15 0.11 0.14 0.20 -0.85%
EPS -0.06 0.65 -0.10 -0.11 -0.12 -0.15 -0.10 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0133 0.0136 0.0073 0.0063 0.0063 0.0049 0.0049 18.09%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.42 0.20 0.31 0.10 1.00 3.02 0.74 -
P/RPS 2.98 1.41 2.56 0.68 9.43 17.19 2.71 1.59%
P/EPS -9.13 0.41 -4.08 -0.89 -8.89 -15.99 -5.35 9.31%
EY -10.95 243.94 -24.54 -112.05 -11.24 -6.25 -18.70 -8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.20 0.58 0.16 1.64 4.96 1.14 -14.99%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 23/12/11 30/12/10 31/12/09 23/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.35 0.19 0.26 0.11 0.94 1.78 0.70 -
P/RPS 2.48 1.34 2.15 0.75 8.87 10.13 2.56 -0.52%
P/EPS -7.61 0.39 -3.42 -0.98 -8.36 -9.43 -5.06 7.03%
EY -13.14 256.78 -29.25 -101.86 -11.96 -10.61 -19.77 -6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.19 0.49 0.18 1.54 2.92 1.08 -16.72%

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