[BORNOIL] QoQ Annualized Quarter Result on 30-Apr-2011 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -104.28%
YoY- 56.76%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 25,508 23,025 21,974 21,056 21,025 20,040 19,636 18.99%
PBT -5,417 -3,461 -3,444 -3,096 72,308 103,708 -5,070 4.49%
Tax 186 0 0 0 85 32 0 -
NP -5,231 -3,461 -3,444 -3,096 72,393 103,740 -5,070 2.10%
-
NP to SH -5,231 -3,461 -3,444 -3,096 72,393 103,740 -5,070 2.10%
-
Tax Rate - - - - -0.12% -0.03% - -
Total Cost 30,739 26,486 25,418 24,152 -51,368 -83,700 24,706 15.63%
-
Net Worth 158,498 161,650 157,072 158,347 158,306 163,597 83,334 53.32%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 158,498 161,650 157,072 158,347 158,306 163,597 83,334 53.32%
NOSH 165,966 166,410 160,934 161,250 160,392 160,389 160,443 2.27%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin -20.51% -15.03% -15.67% -14.70% 344.32% 517.66% -25.82% -
ROE -3.30% -2.14% -2.19% -1.96% 45.73% 63.41% -6.08% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 15.37 13.84 13.65 13.06 13.11 12.49 12.24 16.34%
EPS -3.15 -2.08 -2.14 -1.92 45.10 64.68 -3.16 -0.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.955 0.9714 0.976 0.982 0.987 1.02 0.5194 49.91%
Adjusted Per Share Value based on latest NOSH - 161,250
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 0.21 0.19 0.18 0.18 0.18 0.17 0.16 19.81%
EPS -0.04 -0.03 -0.03 -0.03 0.60 0.86 -0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0135 0.0131 0.0132 0.0132 0.0136 0.0069 53.92%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.40 0.42 0.42 0.52 0.66 0.20 0.16 -
P/RPS 2.60 3.04 3.08 3.98 5.03 1.60 1.31 57.73%
P/EPS -12.69 -20.19 -19.63 -27.08 1.46 0.31 -5.06 84.28%
EY -7.88 -4.95 -5.10 -3.69 68.39 323.40 -19.75 -45.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.43 0.53 0.67 0.20 0.31 22.37%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 23/12/11 22/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.42 0.35 0.28 0.46 0.61 0.19 0.17 -
P/RPS 2.73 2.53 2.05 3.52 4.65 1.52 1.39 56.63%
P/EPS -13.33 -16.83 -13.08 -23.96 1.35 0.29 -5.38 82.80%
EY -7.50 -5.94 -7.64 -4.17 73.99 340.42 -18.59 -45.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.29 0.47 0.62 0.19 0.33 21.07%

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