[BORNOIL] QoQ Annualized Quarter Result on 31-Jan-2015 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 121.47%
YoY- 121.26%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 119,696 131,626 58,528 84,246 64,730 54,774 40,700 104.86%
PBT 11,574 6,828 2,100 6,806 3,088 1,690 -6,384 -
Tax -5 0 0 33 0 0 0 -
NP 11,569 6,828 2,100 6,839 3,088 1,690 -6,384 -
-
NP to SH 11,569 6,828 2,100 6,839 3,088 1,690 -6,384 -
-
Tax Rate 0.04% 0.00% 0.00% -0.48% 0.00% 0.00% - -
Total Cost 108,126 124,798 56,428 77,407 61,642 53,084 47,084 73.79%
-
Net Worth 296,745 289,447 29,414 208,255 201,187 216,959 208,366 26.50%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 296,745 289,447 29,414 208,255 201,187 216,959 208,366 26.50%
NOSH 375,627 371,086 37,234 257,105 233,939 228,378 221,666 41.99%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 9.67% 5.19% 3.59% 8.12% 4.77% 3.09% -15.69% -
ROE 3.90% 2.36% 7.14% 3.28% 1.53% 0.78% -3.06% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 31.87 35.47 157.19 32.77 27.67 23.98 18.36 44.29%
EPS 3.08 1.84 5.64 2.66 1.32 0.74 -2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.79 0.81 0.86 0.95 0.94 -10.91%
Adjusted Per Share Value based on latest NOSH - 332,573
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 1.00 1.10 0.49 0.70 0.54 0.46 0.34 104.87%
EPS 0.10 0.06 0.02 0.06 0.03 0.01 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0241 0.0024 0.0173 0.0167 0.0181 0.0173 26.71%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.21 0.595 0.80 0.90 0.835 0.635 0.64 -
P/RPS 0.66 1.68 0.51 2.75 3.02 2.65 3.49 -66.95%
P/EPS 6.82 32.34 14.18 33.83 63.26 85.81 -22.22 -
EY 14.67 3.09 7.05 2.96 1.58 1.17 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.76 1.01 1.11 0.97 0.67 0.68 -45.88%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 21/09/15 30/06/15 30/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.15 0.61 0.66 0.82 0.905 0.65 0.675 -
P/RPS 0.47 1.72 0.42 2.50 3.27 2.71 3.68 -74.54%
P/EPS 4.87 33.15 11.70 30.83 68.56 87.84 -23.44 -
EY 20.53 3.02 8.55 3.24 1.46 1.14 -4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.78 0.84 1.01 1.05 0.68 0.72 -58.75%

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