[BORNOIL] QoQ Annualized Quarter Result on 31-Jan-2014 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- -32.71%
YoY- 138.22%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 64,730 54,774 40,700 41,867 48,793 52,136 40,024 37.66%
PBT 3,088 1,690 -6,384 3,613 4,860 7,822 -2,060 -
Tax 0 0 0 -522 -266 -200 -260 -
NP 3,088 1,690 -6,384 3,091 4,593 7,622 -2,320 -
-
NP to SH 3,088 1,690 -6,384 3,091 4,593 7,622 -2,320 -
-
Tax Rate 0.00% 0.00% - 14.45% 5.47% 2.56% - -
Total Cost 61,642 53,084 47,084 38,776 44,200 44,514 42,344 28.35%
-
Net Worth 201,187 216,959 208,366 197,655 196,857 188,544 183,800 6.19%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 201,187 216,959 208,366 197,655 196,857 188,544 183,800 6.19%
NOSH 233,939 228,378 221,666 210,272 205,059 200,578 200,000 10.98%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 4.77% 3.09% -15.69% 7.38% 9.41% 14.62% -5.80% -
ROE 1.53% 0.78% -3.06% 1.56% 2.33% 4.04% -1.26% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 27.67 23.98 18.36 19.91 23.79 25.99 20.01 24.04%
EPS 1.32 0.74 -2.88 1.47 2.24 3.80 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.95 0.94 0.94 0.96 0.94 0.919 -4.31%
Adjusted Per Share Value based on latest NOSH - 1,770,000
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 0.54 0.46 0.34 0.35 0.41 0.43 0.33 38.73%
EPS 0.03 0.01 -0.05 0.03 0.04 0.06 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0181 0.0174 0.0165 0.0164 0.0157 0.0153 6.41%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.835 0.635 0.64 0.63 0.455 0.455 0.305 -
P/RPS 3.02 2.65 3.49 3.16 1.91 1.75 1.52 57.84%
P/EPS 63.26 85.81 -22.22 42.86 20.31 11.97 -26.29 -
EY 1.58 1.17 -4.50 2.33 4.92 8.35 -3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.67 0.68 0.67 0.47 0.48 0.33 104.79%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.905 0.65 0.675 0.67 0.60 0.43 0.405 -
P/RPS 3.27 2.71 3.68 3.36 2.52 1.65 2.02 37.74%
P/EPS 68.56 87.84 -23.44 45.58 26.79 11.32 -34.91 -
EY 1.46 1.14 -4.27 2.19 3.73 8.84 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.68 0.72 0.71 0.63 0.46 0.44 78.29%

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