[BORNOIL] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 2146.15%
YoY- 1923.84%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 21,974 21,056 21,025 20,040 19,636 18,980 22,395 -1.26%
PBT -3,444 -3,096 72,308 103,708 -5,070 -7,160 -4,011 -9.68%
Tax 0 0 85 32 0 0 -199 -
NP -3,444 -3,096 72,393 103,740 -5,070 -7,160 -4,210 -12.56%
-
NP to SH -3,444 -3,096 72,393 103,740 -5,070 -7,160 -4,210 -12.56%
-
Tax Rate - - -0.12% -0.03% - - - -
Total Cost 25,418 24,152 -51,368 -83,700 24,706 26,140 26,605 -3.00%
-
Net Worth 157,072 158,347 158,306 163,597 83,334 83,746 85,755 49.86%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 157,072 158,347 158,306 163,597 83,334 83,746 85,755 49.86%
NOSH 160,934 161,250 160,392 160,389 160,443 159,821 160,290 0.26%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin -15.67% -14.70% 344.32% 517.66% -25.82% -37.72% -18.80% -
ROE -2.19% -1.96% 45.73% 63.41% -6.08% -8.55% -4.91% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 13.65 13.06 13.11 12.49 12.24 11.88 13.97 -1.53%
EPS -2.14 -1.92 45.10 64.68 -3.16 -4.48 -2.60 -12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.976 0.982 0.987 1.02 0.5194 0.524 0.535 49.46%
Adjusted Per Share Value based on latest NOSH - 160,391
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 0.18 0.18 0.18 0.17 0.16 0.16 0.19 -3.54%
EPS -0.03 -0.03 0.60 0.87 -0.04 -0.06 -0.04 -17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0131 0.0132 0.0132 0.0136 0.0069 0.007 0.0072 49.19%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.42 0.52 0.66 0.20 0.16 0.17 0.28 -
P/RPS 3.08 3.98 5.03 1.60 1.31 1.43 2.00 33.46%
P/EPS -19.63 -27.08 1.46 0.31 -5.06 -3.79 -10.66 50.40%
EY -5.10 -3.69 68.39 323.40 -19.75 -26.35 -9.38 -33.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.67 0.20 0.31 0.32 0.52 -11.93%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 22/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.28 0.46 0.61 0.19 0.17 0.15 0.19 -
P/RPS 2.05 3.52 4.65 1.52 1.39 1.26 1.36 31.56%
P/EPS -13.08 -23.96 1.35 0.29 -5.38 -3.35 -7.23 48.63%
EY -7.64 -4.17 73.99 340.42 -18.59 -29.87 -13.82 -32.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.47 0.62 0.19 0.33 0.29 0.36 -13.45%

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