[BORNOIL] QoQ Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 71.32%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 41,867 48,793 52,136 40,024 33,331 31,609 30,814 22.60%
PBT 3,613 4,860 7,822 -2,060 -7,819 -2,226 -3,124 -
Tax -522 -266 -200 -260 -269 0 0 -
NP 3,091 4,593 7,622 -2,320 -8,088 -2,226 -3,124 -
-
NP to SH 3,091 4,593 7,622 -2,320 -8,088 -2,226 -3,124 -
-
Tax Rate 14.45% 5.47% 2.56% - - - - -
Total Cost 38,776 44,200 44,514 42,344 41,419 33,835 33,938 9.26%
-
Net Worth 197,655 196,857 188,544 183,800 170,661 182,932 170,563 10.29%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 197,655 196,857 188,544 183,800 170,661 182,932 170,563 10.29%
NOSH 210,272 205,059 200,578 200,000 185,501 191,953 179,540 11.07%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 7.38% 9.41% 14.62% -5.80% -24.27% -7.04% -10.14% -
ROE 1.56% 2.33% 4.04% -1.26% -4.74% -1.22% -1.83% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 19.91 23.79 25.99 20.01 17.97 16.47 17.16 10.38%
EPS 1.47 2.24 3.80 -1.16 -4.06 -1.16 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.96 0.94 0.919 0.92 0.953 0.95 -0.70%
Adjusted Per Share Value based on latest NOSH - 200,000
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 0.35 0.41 0.43 0.33 0.28 0.26 0.26 21.85%
EPS 0.03 0.04 0.06 -0.02 -0.07 -0.02 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0164 0.0157 0.0153 0.0142 0.0153 0.0142 10.49%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.63 0.455 0.455 0.305 0.39 0.44 0.55 -
P/RPS 3.16 1.91 1.75 1.52 2.17 2.67 3.20 -0.83%
P/EPS 42.86 20.31 11.97 -26.29 -8.94 -37.93 -31.61 -
EY 2.33 4.92 8.35 -3.80 -11.18 -2.64 -3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.47 0.48 0.33 0.42 0.46 0.58 10.06%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 28/03/13 27/12/12 28/09/12 -
Price 0.67 0.60 0.43 0.405 0.35 0.43 0.40 -
P/RPS 3.36 2.52 1.65 2.02 1.95 2.61 2.33 27.55%
P/EPS 45.58 26.79 11.32 -34.91 -8.03 -37.07 -22.99 -
EY 2.19 3.73 8.84 -2.86 -12.46 -2.70 -4.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.46 0.44 0.38 0.45 0.42 41.77%

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