[BORNOIL] QoQ Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -21.48%
YoY- -242.12%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 28,872 36,573 42,861 39,158 38,624 47,966 47,640 -28.40%
PBT -12,488 -17,051 -10,230 -10,016 -8,264 -2,944 -1,550 302.40%
Tax 60 62 66 74 80 -366 -180 -
NP -12,428 -16,989 -10,164 -9,942 -8,184 -3,310 -1,730 272.75%
-
NP to SH -12,428 -16,989 -10,164 -9,942 -8,184 -3,310 -1,730 272.75%
-
Tax Rate - - - - - - - -
Total Cost 41,300 53,562 53,025 49,100 46,808 51,276 49,370 -11.22%
-
Net Worth 63,040 65,874 74,524 77,167 79,517 70,983 71,428 -7.99%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 63,040 65,874 74,524 77,167 79,517 70,983 71,428 -7.99%
NOSH 90,057 90,140 89,787 89,729 89,344 77,156 76,804 11.20%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin -43.05% -46.45% -23.71% -25.39% -21.19% -6.90% -3.63% -
ROE -19.71% -25.79% -13.64% -12.88% -10.29% -4.66% -2.42% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 32.06 40.57 47.74 43.64 43.23 62.17 62.03 -35.62%
EPS -13.80 -18.90 -11.32 -11.08 -9.16 -4.29 -2.25 235.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.7308 0.83 0.86 0.89 0.92 0.93 -17.26%
Adjusted Per Share Value based on latest NOSH - 90,000
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 0.24 0.30 0.36 0.33 0.32 0.40 0.40 -28.88%
EPS -0.10 -0.14 -0.08 -0.08 -0.07 -0.03 -0.01 364.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0052 0.0055 0.0062 0.0064 0.0066 0.0059 0.0059 -8.08%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.23 0.38 0.30 0.50 0.62 0.71 0.67 -
P/RPS 0.72 0.94 0.63 1.15 1.43 1.14 1.08 -23.70%
P/EPS -1.67 -2.02 -2.65 -4.51 -6.77 -16.55 -29.73 -85.35%
EY -60.00 -49.60 -37.73 -22.16 -14.77 -6.04 -3.36 584.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.52 0.36 0.58 0.70 0.77 0.72 -40.58%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 31/03/05 30/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.22 0.29 0.34 0.39 0.50 0.67 0.81 -
P/RPS 0.69 0.71 0.71 0.89 1.16 1.08 1.31 -34.80%
P/EPS -1.59 -1.54 -3.00 -3.52 -5.46 -15.62 -35.95 -87.51%
EY -62.73 -64.99 -33.29 -28.41 -18.32 -6.40 -2.78 700.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.41 0.45 0.56 0.73 0.87 -49.77%

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