[BORNOIL] QoQ Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
23-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 21.75%
YoY- 41.26%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 18,184 16,388 19,600 19,312 18,830 19,556 15,419 11.63%
PBT -8,268 -7,276 -14,297 -8,510 -10,876 -12,140 -19,876 -44.30%
Tax 0 0 0 0 0 0 0 -
NP -8,268 -7,276 -14,297 -8,510 -10,876 -12,140 -19,876 -44.30%
-
NP to SH -8,268 -7,276 -14,366 -8,510 -10,876 -12,140 -19,875 -44.30%
-
Tax Rate - - - - - - - -
Total Cost 26,452 23,664 33,897 27,822 29,706 31,696 35,295 -17.50%
-
Net Worth 85,836 88,551 90,081 75,314 98,993 77,984 77,798 6.78%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 85,836 88,551 90,081 75,314 98,993 77,984 77,798 6.78%
NOSH 160,232 160,973 160,459 123,223 123,310 123,373 122,633 19.53%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin -45.47% -44.40% -72.94% -44.07% -57.76% -62.08% -128.91% -
ROE -9.63% -8.22% -15.95% -11.30% -10.99% -15.57% -25.55% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 11.35 10.18 12.21 15.67 15.27 15.85 12.57 -6.58%
EPS -5.16 -4.52 -9.00 -6.91 -8.82 -9.84 -16.10 -53.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5357 0.5501 0.5614 0.6112 0.8028 0.6321 0.6344 -10.67%
Adjusted Per Share Value based on latest NOSH - 123,194
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 0.15 0.14 0.16 0.16 0.16 0.16 0.13 10.01%
EPS -0.07 -0.06 -0.12 -0.07 -0.09 -0.10 -0.17 -44.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.0074 0.0075 0.0063 0.0082 0.0065 0.0065 6.06%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.38 0.20 0.11 0.10 0.21 0.41 0.78 -
P/RPS 3.35 1.96 0.90 0.64 1.38 2.59 6.20 -33.68%
P/EPS -7.36 -4.42 -1.23 -1.45 -2.38 -4.17 -4.81 32.82%
EY -13.58 -22.60 -81.39 -69.07 -42.00 -24.00 -20.78 -24.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.36 0.20 0.16 0.26 0.65 1.23 -30.69%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 30/06/09 31/03/09 23/12/08 29/09/08 30/06/08 31/03/08 -
Price 0.32 0.40 0.11 0.11 0.16 0.26 0.41 -
P/RPS 2.82 3.93 0.90 0.70 1.05 1.64 3.26 -9.22%
P/EPS -6.20 -8.85 -1.23 -1.59 -1.81 -2.64 -2.53 81.86%
EY -16.13 -11.30 -81.39 -62.79 -55.12 -37.85 -39.53 -45.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.20 0.18 0.20 0.41 0.65 -5.20%

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