[BORNOIL] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 122.37%
YoY- -47.12%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 88,289 96,170 104,812 92,932 93,170 89,689 89,060 -0.57%
PBT 4,176 1,176 1,876 1,620 5,165 -48 -1,150 -
Tax -2,434 -776 -76 -112 -11,906 -76 0 -
NP 1,742 400 1,800 1,508 -6,741 -124 -1,150 -
-
NP to SH 1,742 400 1,800 1,508 -6,741 -124 -1,150 -
-
Tax Rate 58.29% 65.99% 4.05% 6.91% 230.51% - - -
Total Cost 86,547 95,770 103,012 91,424 99,911 89,813 90,210 -2.72%
-
Net Worth 665,916 666,743 668,313 673,121 675,101 675,533 675,900 -0.98%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 665,916 666,743 668,313 673,121 675,101 675,533 675,900 -0.98%
NOSH 5,300,454 5,300,454 5,300,454 5,300,454 5,300,454 5,300,454 5,300,454 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.97% 0.42% 1.72% 1.62% -7.24% -0.14% -1.29% -
ROE 0.26% 0.06% 0.27% 0.22% -1.00% -0.02% -0.17% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.72 1.88 2.04 1.79 1.79 1.73 1.71 0.38%
EPS 0.03 0.01 0.04 0.04 -0.13 0.00 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 5,300,454
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.74 0.80 0.87 0.77 0.78 0.75 0.74 0.00%
EPS 0.01 0.00 0.02 0.01 -0.06 0.00 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.0556 0.0557 0.0561 0.0563 0.0563 0.0564 -1.06%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.03 0.02 0.045 0.05 0.04 0.04 0.045 -
P/RPS 1.74 1.07 2.21 2.79 2.23 2.32 2.63 -24.09%
P/EPS 88.22 256.44 128.52 171.68 -30.81 -1,676.26 -203.45 -
EY 1.13 0.39 0.78 0.58 -3.25 -0.06 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.15 0.35 0.38 0.31 0.31 0.35 -24.43%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 27/02/20 28/11/19 29/08/19 28/05/19 28/02/19 -
Price 0.06 0.03 0.04 0.045 0.045 0.045 0.04 -
P/RPS 3.48 1.60 1.96 2.51 2.51 2.61 2.34 30.32%
P/EPS 176.43 384.66 114.24 154.51 -34.67 -1,885.79 -180.84 -
EY 0.57 0.26 0.88 0.65 -2.88 -0.05 -0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.23 0.31 0.35 0.35 0.35 0.31 30.12%

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