[BORNOIL] QoQ Cumulative Quarter Result on 30-Apr-2009 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 87.34%
YoY- 40.07%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 22,395 14,646 9,092 4,097 19,600 14,484 9,415 77.91%
PBT -4,011 -4,266 -4,134 -1,819 -14,297 -6,383 -5,438 -18.31%
Tax -199 0 0 0 0 0 0 -
NP -4,210 -4,266 -4,134 -1,819 -14,297 -6,383 -5,438 -15.64%
-
NP to SH -4,210 -4,266 -4,134 -1,819 -14,366 -6,383 -5,438 -15.64%
-
Tax Rate - - - - - - - -
Total Cost 26,605 18,912 13,226 5,916 33,897 20,867 14,853 47.33%
-
Net Worth 85,755 85,769 85,836 88,551 90,081 75,314 98,993 -9.10%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 85,755 85,769 85,836 88,551 90,081 75,314 98,993 -9.10%
NOSH 160,290 160,375 160,232 160,973 160,459 123,223 123,310 19.05%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -18.80% -29.13% -45.47% -44.40% -72.94% -44.07% -57.76% -
ROE -4.91% -4.97% -4.82% -2.05% -15.95% -8.48% -5.49% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 13.97 9.13 5.67 2.55 12.21 11.75 7.64 49.36%
EPS -2.60 -2.66 -2.58 -1.13 -9.00 -5.18 -4.41 -29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.5348 0.5357 0.5501 0.5614 0.6112 0.8028 -23.64%
Adjusted Per Share Value based on latest NOSH - 160,973
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 0.19 0.12 0.08 0.03 0.16 0.12 0.08 77.72%
EPS -0.04 -0.04 -0.03 -0.02 -0.12 -0.05 -0.05 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.0071 0.0071 0.0074 0.0075 0.0063 0.0082 -9.13%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.28 0.31 0.38 0.20 0.11 0.10 0.21 -
P/RPS 2.00 3.39 6.70 7.86 0.90 0.85 2.75 -19.08%
P/EPS -10.66 -11.65 -14.73 -17.70 -1.23 -1.93 -4.76 70.92%
EY -9.38 -8.58 -6.79 -5.65 -81.39 -51.80 -21.00 -41.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.71 0.36 0.20 0.16 0.26 58.53%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 23/12/08 29/09/08 -
Price 0.19 0.26 0.32 0.40 0.11 0.11 0.16 -
P/RPS 1.36 2.85 5.64 15.72 0.90 0.94 2.10 -25.08%
P/EPS -7.23 -9.77 -12.40 -35.40 -1.23 -2.12 -3.63 58.10%
EY -13.82 -10.23 -8.06 -2.82 -81.39 -47.09 -27.56 -36.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.60 0.73 0.20 0.18 0.20 47.81%

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