[BORNOIL] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -32.76%
YoY- -2433.33%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 58,866 44,260 51,408 47,454 44,090 48,152 88,289 -23.62%
PBT 28,372 15,156 28,455 -9,274 -6,684 -20,424 4,176 257.46%
Tax -254 -8 55 -58 -346 -344 -2,434 -77.74%
NP 28,118 15,148 28,510 -9,333 -7,030 -20,768 1,742 535.46%
-
NP to SH 28,118 15,148 28,510 -9,333 -7,030 -20,768 1,742 535.46%
-
Tax Rate 0.90% 0.05% -0.19% - - - 58.29% -
Total Cost 30,748 29,112 22,898 56,787 51,120 68,920 86,547 -49.74%
-
Net Worth 799,225 833,139 745,187 695,481 687,808 679,049 665,916 12.89%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 799,225 833,139 745,187 695,481 687,808 679,049 665,916 12.89%
NOSH 8,090,289 7,573,999 7,450,289 7,109,689 6,741,683 6,366,683 5,300,454 32.46%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 47.77% 34.23% 55.46% -19.67% -15.94% -43.13% 1.97% -
ROE 3.52% 1.82% 3.83% -1.34% -1.02% -3.06% 0.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.81 0.58 0.76 0.75 0.71 0.85 1.72 -39.38%
EPS 0.40 0.20 0.42 -0.15 -0.12 -0.36 0.03 459.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.12 0.13 -10.51%
Adjusted Per Share Value based on latest NOSH - 7,109,689
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.49 0.37 0.43 0.40 0.37 0.40 0.74 -23.97%
EPS 0.23 0.13 0.24 -0.08 -0.06 -0.17 0.01 704.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0695 0.0621 0.058 0.0574 0.0566 0.0555 12.88%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.03 0.025 0.035 0.04 0.04 0.045 0.03 -
P/RPS 3.70 4.28 4.61 5.33 5.67 5.29 1.74 65.13%
P/EPS 7.75 12.50 8.32 -27.10 -35.58 -12.26 88.22 -80.15%
EY 12.90 8.00 12.02 -3.69 -2.81 -8.16 1.13 404.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.32 0.36 0.36 0.38 0.23 11.24%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 30/08/21 28/05/21 25/02/21 27/11/20 28/08/20 -
Price 0.025 0.025 0.03 0.04 0.04 0.045 0.06 -
P/RPS 3.09 4.28 3.95 5.33 5.67 5.29 3.48 -7.59%
P/EPS 6.46 12.50 7.13 -27.10 -35.58 -12.26 176.43 -88.90%
EY 15.48 8.00 14.03 -3.69 -2.81 -8.16 0.57 798.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.27 0.36 0.36 0.38 0.46 -36.92%

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