[BORNOIL] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 63.45%
YoY- 38.24%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 33,331 31,609 30,814 29,768 25,508 23,025 21,974 31.84%
PBT -7,819 -2,226 -3,124 -1,912 -5,417 -3,461 -3,444 72.31%
Tax -269 0 0 0 186 0 0 -
NP -8,088 -2,226 -3,124 -1,912 -5,231 -3,461 -3,444 76.22%
-
NP to SH -8,088 -2,226 -3,124 -1,912 -5,231 -3,461 -3,444 76.22%
-
Tax Rate - - - - - - - -
Total Cost 41,419 33,835 33,938 31,680 30,739 26,486 25,418 38.27%
-
Net Worth 170,661 182,932 170,563 169,247 158,498 161,650 157,072 5.66%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 170,661 182,932 170,563 169,247 158,498 161,650 157,072 5.66%
NOSH 185,501 191,953 179,540 177,037 165,966 166,410 160,934 9.88%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -24.27% -7.04% -10.14% -6.42% -20.51% -15.03% -15.67% -
ROE -4.74% -1.22% -1.83% -1.13% -3.30% -2.14% -2.19% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 17.97 16.47 17.16 16.81 15.37 13.84 13.65 20.01%
EPS -4.06 -1.16 -1.74 -1.08 -3.15 -2.08 -2.14 52.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.953 0.95 0.956 0.955 0.9714 0.976 -3.84%
Adjusted Per Share Value based on latest NOSH - 177,037
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 0.28 0.26 0.26 0.25 0.21 0.19 0.18 34.07%
EPS -0.07 -0.02 -0.03 -0.02 -0.04 -0.03 -0.03 75.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0142 0.0152 0.0142 0.0141 0.0132 0.0135 0.0131 5.49%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.39 0.44 0.55 0.41 0.40 0.42 0.42 -
P/RPS 2.17 2.67 3.20 2.44 2.60 3.04 3.08 -20.73%
P/EPS -8.94 -37.93 -31.61 -37.96 -12.69 -20.19 -19.63 -40.66%
EY -11.18 -2.64 -3.16 -2.63 -7.88 -4.95 -5.10 68.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.58 0.43 0.42 0.43 0.43 -1.54%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 27/12/12 28/09/12 29/06/12 30/03/12 23/12/11 22/09/11 -
Price 0.35 0.43 0.40 0.34 0.42 0.35 0.28 -
P/RPS 1.95 2.61 2.33 2.02 2.73 2.53 2.05 -3.26%
P/EPS -8.03 -37.07 -22.99 -31.48 -13.33 -16.83 -13.08 -27.65%
EY -12.46 -2.70 -4.35 -3.18 -7.50 -5.94 -7.64 38.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.42 0.36 0.44 0.36 0.29 19.64%

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