[BORNOIL] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 11.38%
YoY- -82.65%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 18,830 19,556 15,419 15,785 12,104 12,224 9,576 57.02%
PBT -10,876 -12,140 -19,876 -14,488 -16,348 -9,168 -18,467 -29.76%
Tax 0 0 0 0 0 0 0 -
NP -10,876 -12,140 -19,876 -14,488 -16,348 -9,168 -18,467 -29.76%
-
NP to SH -10,876 -12,140 -19,875 -14,488 -16,348 -9,168 -18,469 -29.76%
-
Tax Rate - - - - - - - -
Total Cost 29,706 31,696 35,295 30,273 28,452 21,392 28,043 3.91%
-
Net Worth 98,993 77,984 77,798 75,420 76,972 79,037 62,674 35.66%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 98,993 77,984 77,798 75,420 76,972 79,037 62,674 35.66%
NOSH 123,310 123,373 122,633 123,337 122,548 121,914 98,081 16.50%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -57.76% -62.08% -128.91% -91.78% -135.06% -75.00% -192.85% -
ROE -10.99% -15.57% -25.55% -19.21% -21.24% -11.60% -29.47% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 15.27 15.85 12.57 12.80 9.88 10.03 9.76 34.80%
EPS -8.82 -9.84 -16.10 -11.75 -13.34 -7.52 -18.67 -39.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8028 0.6321 0.6344 0.6115 0.6281 0.6483 0.639 16.44%
Adjusted Per Share Value based on latest NOSH - 124,675
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 0.16 0.16 0.13 0.13 0.10 0.10 0.08 58.80%
EPS -0.09 -0.10 -0.17 -0.12 -0.14 -0.08 -0.15 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0065 0.0065 0.0063 0.0064 0.0066 0.0052 35.51%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.21 0.41 0.78 1.00 1.24 1.07 1.99 -
P/RPS 1.38 2.59 6.20 7.81 12.55 10.67 20.38 -83.41%
P/EPS -2.38 -4.17 -4.81 -8.51 -9.30 -14.23 -10.57 -63.02%
EY -42.00 -24.00 -20.78 -11.75 -10.76 -7.03 -9.46 170.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.65 1.23 1.64 1.97 1.65 3.11 -80.90%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.16 0.26 0.41 0.94 1.11 1.40 1.40 -
P/RPS 1.05 1.64 3.26 7.34 11.24 13.96 14.34 -82.52%
P/EPS -1.81 -2.64 -2.53 -8.00 -8.32 -18.62 -7.43 -61.02%
EY -55.12 -37.85 -39.53 -12.50 -12.02 -5.37 -13.45 156.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.41 0.65 1.54 1.77 2.16 2.19 -79.75%

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