[BORNOIL] QoQ Annualized Quarter Result on 30-Apr-2016 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- 284.41%
YoY- 1938.1%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 160,826 4,656,958 5,084,548 5,978,944 279,964 119,696 131,626 14.22%
PBT 48,653 51,368 30,100 42,800 11,990 11,574 6,828 268.09%
Tax -2,189 -2,460 0 0 -856 -5 0 -
NP 46,464 48,908 30,100 42,800 11,134 11,569 6,828 257.01%
-
NP to SH 46,464 48,908 30,100 42,800 11,134 11,569 6,828 257.01%
-
Tax Rate 4.50% 4.79% 0.00% 0.00% 7.14% 0.04% 0.00% -
Total Cost 114,362 4,608,050 5,054,448 5,936,144 268,830 108,126 124,798 -5.63%
-
Net Worth 575,472 581,492 571,899 564,722 151,827 296,745 289,447 57.78%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 575,472 581,492 571,899 564,722 151,827 296,745 289,447 57.78%
NOSH 3,028,801 3,028,801 3,010,000 2,972,222 843,484 375,627 371,086 302.81%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 28.89% 1.05% 0.59% 0.72% 3.98% 9.67% 5.19% -
ROE 8.07% 8.41% 5.26% 7.58% 7.33% 3.90% 2.36% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 5.31 153.77 168.92 201.16 33.19 31.87 35.47 -71.64%
EPS 1.55 1.63 1.00 1.44 1.32 3.08 1.84 -10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.192 0.19 0.19 0.18 0.79 0.78 -60.82%
Adjusted Per Share Value based on latest NOSH - 2,972,222
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 1.34 38.77 42.33 49.77 2.33 1.00 1.10 13.99%
EPS 0.39 0.41 0.25 0.36 0.09 0.10 0.06 246.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0484 0.0476 0.047 0.0126 0.0247 0.0241 57.75%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.16 0.165 0.185 0.15 0.155 0.21 0.595 -
P/RPS 3.01 0.11 0.11 0.07 0.47 0.66 1.68 47.25%
P/EPS 10.43 10.22 18.50 10.42 11.74 6.82 32.34 -52.80%
EY 9.59 9.79 5.41 9.60 8.52 14.67 3.09 112.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.97 0.79 0.86 0.27 0.76 6.86%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/03/17 28/12/16 30/09/16 30/06/16 29/03/16 28/12/15 21/09/15 -
Price 0.19 0.175 0.185 0.15 0.155 0.15 0.61 -
P/RPS 3.58 0.11 0.11 0.07 0.47 0.47 1.72 62.65%
P/EPS 12.39 10.84 18.50 10.42 11.74 4.87 33.15 -47.95%
EY 8.07 9.23 5.41 9.60 8.52 20.53 3.02 91.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.91 0.97 0.79 0.86 0.19 0.78 17.92%

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