[BORNOIL] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -21.81%
YoY- 24.52%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 12,104 12,224 9,576 12,825 16,668 15,420 24,367 -37.35%
PBT -16,348 -9,168 -18,467 -7,936 -6,512 -4,444 -20,087 -12.86%
Tax 0 0 0 0 0 0 4 -
NP -16,348 -9,168 -18,467 -7,936 -6,512 -4,444 -20,083 -12.85%
-
NP to SH -16,348 -9,168 -18,469 -7,932 -6,512 -4,444 -20,021 -12.67%
-
Tax Rate - - - - - - - -
Total Cost 28,452 21,392 28,043 20,761 23,180 19,864 44,450 -25.78%
-
Net Worth 76,972 79,037 62,674 56,064 42,751 47,447 48,452 36.26%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 76,972 79,037 62,674 56,064 42,751 47,447 48,452 36.26%
NOSH 122,548 121,914 98,081 92,089 90,193 90,325 90,109 22.82%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -135.06% -75.00% -192.85% -61.88% -39.07% -28.82% -82.42% -
ROE -21.24% -11.60% -29.47% -14.15% -15.23% -9.37% -41.32% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 9.88 10.03 9.76 13.93 18.48 17.07 27.04 -48.98%
EPS -13.34 -7.52 -18.67 -8.61 -7.22 -4.92 -22.22 -28.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6281 0.6483 0.639 0.6088 0.474 0.5253 0.5377 10.94%
Adjusted Per Share Value based on latest NOSH - 95,800
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 0.10 0.10 0.08 0.11 0.14 0.13 0.20 -37.08%
EPS -0.14 -0.08 -0.15 -0.07 -0.05 -0.04 -0.17 -12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0064 0.0066 0.0052 0.0047 0.0036 0.0039 0.004 36.91%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.24 1.07 1.99 3.02 1.02 0.81 0.71 -
P/RPS 12.55 10.67 20.38 21.68 5.52 4.74 2.63 184.25%
P/EPS -9.30 -14.23 -10.57 -35.06 -14.13 -16.46 -3.20 104.05%
EY -10.76 -7.03 -9.46 -2.85 -7.08 -6.07 -31.29 -51.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.65 3.11 4.96 2.15 1.54 1.32 30.69%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 06/07/06 31/03/06 -
Price 1.11 1.40 1.40 1.78 1.38 0.97 0.77 -
P/RPS 11.24 13.96 14.34 12.78 7.47 5.68 2.85 150.24%
P/EPS -8.32 -18.62 -7.43 -20.67 -19.11 -19.72 -3.47 79.42%
EY -12.02 -5.37 -13.45 -4.84 -5.23 -5.07 -28.86 -44.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.16 2.19 2.92 2.91 1.85 1.43 15.32%

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