[BORNOIL] QoQ Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
22-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -11.24%
YoY- 32.07%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 29,768 25,508 23,025 21,974 21,056 21,025 20,040 30.21%
PBT -1,912 -5,417 -3,461 -3,444 -3,096 72,308 103,708 -
Tax 0 186 0 0 0 85 32 -
NP -1,912 -5,231 -3,461 -3,444 -3,096 72,393 103,740 -
-
NP to SH -1,912 -5,231 -3,461 -3,444 -3,096 72,393 103,740 -
-
Tax Rate - - - - - -0.12% -0.03% -
Total Cost 31,680 30,739 26,486 25,418 24,152 -51,368 -83,700 -
-
Net Worth 169,247 158,498 161,650 157,072 158,347 158,306 163,597 2.29%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 169,247 158,498 161,650 157,072 158,347 158,306 163,597 2.29%
NOSH 177,037 165,966 166,410 160,934 161,250 160,392 160,389 6.81%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -6.42% -20.51% -15.03% -15.67% -14.70% 344.32% 517.66% -
ROE -1.13% -3.30% -2.14% -2.19% -1.96% 45.73% 63.41% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 16.81 15.37 13.84 13.65 13.06 13.11 12.49 21.92%
EPS -1.08 -3.15 -2.08 -2.14 -1.92 45.10 64.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.956 0.955 0.9714 0.976 0.982 0.987 1.02 -4.23%
Adjusted Per Share Value based on latest NOSH - 160,508
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 0.25 0.21 0.19 0.18 0.18 0.18 0.17 29.34%
EPS -0.02 -0.04 -0.03 -0.03 -0.03 0.60 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0141 0.0132 0.0135 0.0131 0.0132 0.0132 0.0136 2.43%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.41 0.40 0.42 0.42 0.52 0.66 0.20 -
P/RPS 2.44 2.60 3.04 3.08 3.98 5.03 1.60 32.52%
P/EPS -37.96 -12.69 -20.19 -19.63 -27.08 1.46 0.31 -
EY -2.63 -7.88 -4.95 -5.10 -3.69 68.39 323.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.43 0.43 0.53 0.67 0.20 66.65%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 30/03/12 23/12/11 22/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.34 0.42 0.35 0.28 0.46 0.61 0.19 -
P/RPS 2.02 2.73 2.53 2.05 3.52 4.65 1.52 20.89%
P/EPS -31.48 -13.33 -16.83 -13.08 -23.96 1.35 0.29 -
EY -3.18 -7.50 -5.94 -7.64 -4.17 73.99 340.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.36 0.29 0.47 0.62 0.19 53.17%

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