[BORNOIL] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -58.1%
YoY- 47.37%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 85,488 94,552 85,316 85,644 87,655 69,036 58,866 28.32%
PBT -12,999 221 58,002 22,824 53,797 65,489 28,372 -
Tax -318 -518 -506 -500 -513 -288 -254 16.20%
NP -13,317 -297 57,496 22,324 53,284 65,201 28,118 -
-
NP to SH -13,317 -297 57,496 22,324 53,284 65,201 28,118 -
-
Tax Rate - 234.39% 0.87% 2.19% 0.95% 0.44% 0.90% -
Total Cost 98,805 94,849 27,820 63,320 34,371 3,834 30,748 118.22%
-
Net Worth 826,302 774,806 954,740 865,712 827,822 817,988 799,225 2.25%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 826,302 774,806 954,740 865,712 827,822 817,988 799,225 2.25%
NOSH 11,651,135 9,711,686 9,676,617 9,236,117 8,233,117 7,413,191 8,090,289 27.61%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -15.58% -0.31% 67.39% 26.07% 60.79% 94.45% 47.77% -
ROE -1.61% -0.04% 6.02% 2.58% 6.44% 7.97% 3.52% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.83 1.10 0.89 0.99 1.16 0.93 0.81 1.64%
EPS -0.14 0.00 0.64 0.24 0.73 0.89 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.10 0.10 0.11 0.11 0.11 -19.17%
Adjusted Per Share Value based on latest NOSH - 9,236,117
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.71 0.79 0.71 0.71 0.73 0.58 0.49 28.13%
EPS -0.11 0.00 0.48 0.19 0.44 0.54 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0646 0.0796 0.0722 0.069 0.0682 0.0666 2.29%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.015 0.015 0.025 0.025 0.025 0.03 0.03 -
P/RPS 1.81 1.37 2.80 2.53 2.15 3.23 3.70 -37.99%
P/EPS -11.63 -434.31 4.15 9.69 3.53 3.42 7.75 -
EY -8.60 -0.23 24.09 10.31 28.32 29.23 12.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.25 0.25 0.23 0.27 0.27 -20.93%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 29/05/23 24/02/23 29/11/22 26/08/22 26/05/22 25/02/22 -
Price 0.015 0.02 0.02 0.02 0.025 0.025 0.025 -
P/RPS 1.81 1.82 2.24 2.02 2.15 2.69 3.09 -30.06%
P/EPS -11.63 -579.08 3.32 7.76 3.53 2.85 6.46 -
EY -8.60 -0.17 30.11 12.89 28.32 35.07 15.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.20 0.20 0.23 0.23 0.23 -11.99%

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