[BORNOIL] QoQ Annualized Quarter Result on 31-Jan-2017 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- -5.0%
YoY- 317.32%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 85,304 0 77,588 160,826 4,656,958 5,084,548 5,978,944 -96.64%
PBT 18,616 0 21,028 48,653 51,368 30,100 42,800 -48.56%
Tax 0 0 0 -2,189 -2,460 0 0 -
NP 18,616 0 21,028 46,464 48,908 30,100 42,800 -48.56%
-
NP to SH 18,616 0 21,028 46,464 48,908 30,100 42,800 -48.56%
-
Tax Rate 0.00% - 0.00% 4.50% 4.79% 0.00% 0.00% -
Total Cost 66,688 0 56,560 114,362 4,608,050 5,054,448 5,936,144 -97.22%
-
Net Worth 501,200 587,547 618,470 575,472 581,492 571,899 564,722 -9.09%
Dividend
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 501,200 587,547 618,470 575,472 581,492 571,899 564,722 -9.09%
NOSH 3,580,000 3,092,352 3,092,352 3,028,801 3,028,801 3,010,000 2,972,222 16.02%
Ratio Analysis
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 21.82% 0.00% 27.10% 28.89% 1.05% 0.59% 0.72% -
ROE 3.71% 0.00% 3.40% 8.07% 8.41% 5.26% 7.58% -
Per Share
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 2.38 0.00 2.51 5.31 153.77 168.92 201.16 -97.10%
EPS 0.52 0.00 0.68 1.55 1.63 1.00 1.44 -55.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.19 0.20 0.19 0.192 0.19 0.19 -21.64%
Adjusted Per Share Value based on latest NOSH - 3,028,801
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 0.71 0.00 0.65 1.34 38.77 42.33 49.77 -96.64%
EPS 0.15 0.00 0.18 0.39 0.41 0.25 0.36 -50.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0417 0.0489 0.0515 0.0479 0.0484 0.0476 0.047 -9.11%
Price Multiplier on Financial Quarter End Date
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/07/17 30/06/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.10 0.105 0.185 0.16 0.165 0.185 0.15 -
P/RPS 4.20 0.00 7.37 3.01 0.11 0.11 0.07 2531.39%
P/EPS 19.23 0.00 27.21 10.43 10.22 18.50 10.42 63.13%
EY 5.20 0.00 3.68 9.59 9.79 5.41 9.60 -38.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.93 0.84 0.86 0.97 0.79 -8.17%
Price Multiplier on Announcement Date
31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 29/09/17 - 30/06/17 31/03/17 28/12/16 30/09/16 30/06/16 -
Price 0.095 0.00 0.105 0.19 0.175 0.185 0.15 -
P/RPS 3.99 0.00 4.18 3.58 0.11 0.11 0.07 2425.77%
P/EPS 18.27 0.00 15.44 12.39 10.84 18.50 10.42 56.59%
EY 5.47 0.00 6.48 8.07 9.23 5.41 9.60 -36.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.53 1.00 0.91 0.97 0.79 -11.28%

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