[BORNOIL] QoQ Cumulative Quarter Result on 30-Apr-2002 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 74.88%
YoY- -5.04%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 48,398 36,738 23,767 11,697 37,533 27,370 17,989 93.09%
PBT -6,477 -3,807 -2,746 -1,770 -7,988 -4,623 -2,875 71.59%
Tax 560 76 2,746 1,770 7,988 4,623 2,875 -66.29%
NP -5,917 -3,731 0 0 0 0 0 -
-
NP to SH -5,917 -3,731 -2,696 -1,752 -6,974 -4,566 -2,835 63.09%
-
Tax Rate - - - - - - - -
Total Cost 54,315 40,469 23,767 11,697 37,533 27,370 17,989 108.48%
-
Net Worth 33,475 29,101 29,650 30,481 31,114 32,500 33,243 0.46%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 33,475 29,101 29,650 30,481 31,114 32,500 33,243 0.46%
NOSH 35,612 27,454 27,454 27,460 26,823 26,639 26,594 21.42%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin -12.23% -10.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -17.68% -12.82% -9.09% -5.75% -22.41% -14.05% -8.53% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 135.90 133.82 86.57 42.60 139.93 102.74 67.64 59.02%
EPS -16.58 -13.59 -9.82 -6.38 -26.00 -17.14 -10.66 34.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.06 1.08 1.11 1.16 1.22 1.25 -17.26%
Adjusted Per Share Value based on latest NOSH - 27,460
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 0.40 0.31 0.20 0.10 0.31 0.23 0.15 91.95%
EPS -0.05 -0.03 -0.02 -0.01 -0.06 -0.04 -0.02 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0028 0.0024 0.0025 0.0025 0.0026 0.0027 0.0028 0.00%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.58 1.01 1.03 1.16 1.19 1.01 1.13 -
P/RPS 0.43 0.75 1.19 2.72 0.85 0.98 1.67 -59.42%
P/EPS -3.49 -7.43 -10.49 -18.18 -4.58 -5.89 -10.60 -52.22%
EY -28.65 -13.46 -9.53 -5.50 -21.85 -16.97 -9.43 109.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.95 0.95 1.05 1.03 0.83 0.90 -21.94%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 31/12/02 26/09/02 28/06/02 27/03/02 24/12/01 27/09/01 -
Price 0.46 0.55 0.93 0.93 1.08 1.32 0.92 -
P/RPS 0.34 0.41 1.07 2.18 0.77 1.28 1.36 -60.21%
P/EPS -2.77 -4.05 -9.47 -14.58 -4.15 -7.70 -8.63 -53.02%
EY -36.12 -24.71 -10.56 -6.86 -24.07 -12.98 -11.59 112.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.86 0.84 0.93 1.08 0.74 -23.97%

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