[BORNOIL] QoQ Annualized Quarter Result on 31-Jul-2014 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 126.47%
YoY- -77.83%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 58,528 84,246 64,730 54,774 40,700 41,867 48,793 12.93%
PBT 2,100 6,806 3,088 1,690 -6,384 3,613 4,860 -42.93%
Tax 0 33 0 0 0 -522 -266 -
NP 2,100 6,839 3,088 1,690 -6,384 3,091 4,593 -40.73%
-
NP to SH 2,100 6,839 3,088 1,690 -6,384 3,091 4,593 -40.73%
-
Tax Rate 0.00% -0.48% 0.00% 0.00% - 14.45% 5.47% -
Total Cost 56,428 77,407 61,642 53,084 47,084 38,776 44,200 17.73%
-
Net Worth 29,414 208,255 201,187 216,959 208,366 197,655 196,857 -71.93%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 29,414 208,255 201,187 216,959 208,366 197,655 196,857 -71.93%
NOSH 37,234 257,105 233,939 228,378 221,666 210,272 205,059 -68.03%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 3.59% 8.12% 4.77% 3.09% -15.69% 7.38% 9.41% -
ROE 7.14% 3.28% 1.53% 0.78% -3.06% 1.56% 2.33% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 157.19 32.77 27.67 23.98 18.36 19.91 23.79 253.33%
EPS 5.64 2.66 1.32 0.74 -2.88 1.47 2.24 85.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.81 0.86 0.95 0.94 0.94 0.96 -12.21%
Adjusted Per Share Value based on latest NOSH - 230,283
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 0.49 0.70 0.54 0.46 0.34 0.35 0.41 12.65%
EPS 0.02 0.06 0.03 0.01 -0.05 0.03 0.04 -37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0025 0.0174 0.0168 0.0181 0.0174 0.0165 0.0164 -71.56%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.80 0.90 0.835 0.635 0.64 0.63 0.455 -
P/RPS 0.51 2.75 3.02 2.65 3.49 3.16 1.91 -58.63%
P/EPS 14.18 33.83 63.26 85.81 -22.22 42.86 20.31 -21.35%
EY 7.05 2.96 1.58 1.17 -4.50 2.33 4.92 27.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 0.97 0.67 0.68 0.67 0.47 66.75%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 30/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.66 0.82 0.905 0.65 0.675 0.67 0.60 -
P/RPS 0.42 2.50 3.27 2.71 3.68 3.36 2.52 -69.81%
P/EPS 11.70 30.83 68.56 87.84 -23.44 45.58 26.79 -42.52%
EY 8.55 3.24 1.46 1.14 -4.27 2.19 3.73 74.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.01 1.05 0.68 0.72 0.71 0.63 21.20%

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