[BORNOIL] QoQ Cumulative Quarter Result on 30-Apr-2010 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 57.48%
YoY- 1.59%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 21,025 15,030 9,818 4,745 22,395 14,646 9,092 74.60%
PBT 72,308 77,781 -2,535 -1,790 -4,011 -4,266 -4,134 -
Tax 85 24 0 0 -199 0 0 -
NP 72,393 77,805 -2,535 -1,790 -4,210 -4,266 -4,134 -
-
NP to SH 72,393 77,805 -2,535 -1,790 -4,210 -4,266 -4,134 -
-
Tax Rate -0.12% -0.03% - - - - - -
Total Cost -51,368 -62,775 12,353 6,535 26,605 18,912 13,226 -
-
Net Worth 158,306 163,597 83,334 83,746 85,755 85,769 85,836 50.22%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 158,306 163,597 83,334 83,746 85,755 85,769 85,836 50.22%
NOSH 160,392 160,389 160,443 159,821 160,290 160,375 160,232 0.06%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 344.32% 517.66% -25.82% -37.72% -18.80% -29.13% -45.47% -
ROE 45.73% 47.56% -3.04% -2.14% -4.91% -4.97% -4.82% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 13.11 9.37 6.12 2.97 13.97 9.13 5.67 74.58%
EPS 45.10 48.51 -1.58 -1.12 -2.60 -2.66 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.987 1.02 0.5194 0.524 0.535 0.5348 0.5357 50.12%
Adjusted Per Share Value based on latest NOSH - 159,821
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 0.18 0.13 0.08 0.04 0.19 0.12 0.08 71.45%
EPS 0.60 0.65 -0.02 -0.01 -0.04 -0.04 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0136 0.0069 0.007 0.0071 0.0071 0.0071 51.02%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.66 0.20 0.16 0.17 0.28 0.31 0.38 -
P/RPS 5.03 2.13 2.61 5.73 2.00 3.39 6.70 -17.35%
P/EPS 1.46 0.41 -10.13 -15.18 -10.66 -11.65 -14.73 -
EY 68.39 242.55 -9.88 -6.59 -9.38 -8.58 -6.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.20 0.31 0.32 0.52 0.58 0.71 -3.78%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.61 0.19 0.17 0.15 0.19 0.26 0.32 -
P/RPS 4.65 2.03 2.78 5.05 1.36 2.85 5.64 -12.04%
P/EPS 1.35 0.39 -10.76 -13.39 -7.23 -9.77 -12.40 -
EY 73.99 255.32 -9.29 -7.47 -13.82 -10.23 -8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.19 0.33 0.29 0.36 0.49 0.60 2.20%

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