[BORNOIL] QoQ Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -78.32%
YoY- -151.04%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 19,556 15,419 15,785 12,104 12,224 9,576 12,825 32.51%
PBT -12,140 -19,876 -14,488 -16,348 -9,168 -18,467 -7,936 32.79%
Tax 0 0 0 0 0 0 0 -
NP -12,140 -19,876 -14,488 -16,348 -9,168 -18,467 -7,936 32.79%
-
NP to SH -12,140 -19,875 -14,488 -16,348 -9,168 -18,469 -7,932 32.84%
-
Tax Rate - - - - - - - -
Total Cost 31,696 35,295 30,273 28,452 21,392 28,043 20,761 32.62%
-
Net Worth 77,984 77,798 75,420 76,972 79,037 62,674 56,064 24.63%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 77,984 77,798 75,420 76,972 79,037 62,674 56,064 24.63%
NOSH 123,373 122,633 123,337 122,548 121,914 98,081 92,089 21.54%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -62.08% -128.91% -91.78% -135.06% -75.00% -192.85% -61.88% -
ROE -15.57% -25.55% -19.21% -21.24% -11.60% -29.47% -14.15% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 15.85 12.57 12.80 9.88 10.03 9.76 13.93 8.99%
EPS -9.84 -16.10 -11.75 -13.34 -7.52 -18.67 -8.61 9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6321 0.6344 0.6115 0.6281 0.6483 0.639 0.6088 2.53%
Adjusted Per Share Value based on latest NOSH - 123,831
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 0.16 0.13 0.13 0.10 0.10 0.08 0.11 28.40%
EPS -0.10 -0.17 -0.12 -0.14 -0.08 -0.15 -0.07 26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0065 0.0065 0.0063 0.0064 0.0066 0.0052 0.0047 24.15%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.41 0.78 1.00 1.24 1.07 1.99 3.02 -
P/RPS 2.59 6.20 7.81 12.55 10.67 20.38 21.68 -75.77%
P/EPS -4.17 -4.81 -8.51 -9.30 -14.23 -10.57 -35.06 -75.84%
EY -24.00 -20.78 -11.75 -10.76 -7.03 -9.46 -2.85 314.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.23 1.64 1.97 1.65 3.11 4.96 -74.23%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.41 0.94 1.11 1.40 1.40 1.78 -
P/RPS 1.64 3.26 7.34 11.24 13.96 14.34 12.78 -74.59%
P/EPS -2.64 -2.53 -8.00 -8.32 -18.62 -7.43 -20.67 -74.67%
EY -37.85 -39.53 -12.50 -12.02 -5.37 -13.45 -4.84 294.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.65 1.54 1.77 2.16 2.19 2.92 -73.01%

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