[BORNOIL] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 47.81%
YoY- 46.11%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 38,624 47,966 47,640 49,850 51,348 48,398 48,984 -14.66%
PBT -8,264 -2,944 -1,550 -2,658 -5,652 -6,477 -5,076 38.43%
Tax 80 -366 -180 -248 84 560 101 -14.40%
NP -8,184 -3,310 -1,730 -2,906 -5,568 -5,917 -4,974 39.41%
-
NP to SH -8,184 -3,310 -1,730 -2,906 -5,568 -5,917 -4,974 39.41%
-
Tax Rate - - - - - - - -
Total Cost 46,808 51,276 49,370 52,756 56,916 54,315 53,958 -9.04%
-
Net Worth 79,517 70,983 71,428 68,593 66,420 33,475 29,101 95.56%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 79,517 70,983 71,428 68,593 66,420 33,475 29,101 95.56%
NOSH 89,344 77,156 76,804 73,756 70,659 35,612 27,454 119.76%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -21.19% -6.90% -3.63% -5.83% -10.84% -12.23% -10.16% -
ROE -10.29% -4.66% -2.42% -4.24% -8.38% -17.68% -17.09% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 43.23 62.17 62.03 67.59 72.67 135.90 178.42 -61.16%
EPS -9.16 -4.29 -2.25 -3.94 -7.88 -16.58 -18.12 -36.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.92 0.93 0.93 0.94 0.94 1.06 -11.00%
Adjusted Per Share Value based on latest NOSH - 75,000
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 0.32 0.40 0.40 0.41 0.43 0.40 0.41 -15.24%
EPS -0.07 -0.03 -0.01 -0.02 -0.05 -0.05 -0.04 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0066 0.0059 0.0059 0.0057 0.0055 0.0028 0.0024 96.40%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.62 0.71 0.67 0.62 0.44 0.58 1.01 -
P/RPS 1.43 1.14 1.08 0.92 0.61 0.43 0.57 84.73%
P/EPS -6.77 -16.55 -29.73 -15.74 -5.58 -3.49 -5.57 13.90%
EY -14.77 -6.04 -3.36 -6.35 -17.91 -28.65 -17.94 -12.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 0.72 0.67 0.47 0.62 0.95 -18.43%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.50 0.67 0.81 0.61 0.57 0.46 0.55 -
P/RPS 1.16 1.08 1.31 0.90 0.78 0.34 0.31 141.22%
P/EPS -5.46 -15.62 -35.95 -15.48 -7.23 -2.77 -3.04 47.80%
EY -18.32 -6.40 -2.78 -6.46 -13.82 -36.12 -32.95 -32.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.73 0.87 0.66 0.61 0.49 0.52 5.06%

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