[BORNOIL] QoQ Cumulative Quarter Result on 30-Apr-2014 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -151.63%
YoY- -175.17%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 84,246 48,548 27,387 10,175 41,867 36,595 26,068 118.12%
PBT 6,806 2,316 845 -1,596 3,613 3,645 3,911 44.53%
Tax 33 0 0 0 -522 -200 -100 -
NP 6,839 2,316 845 -1,596 3,091 3,445 3,811 47.51%
-
NP to SH 6,839 2,316 845 -1,596 3,091 3,445 3,811 47.51%
-
Tax Rate -0.48% 0.00% 0.00% - 14.45% 5.49% 2.56% -
Total Cost 77,407 46,232 26,542 11,771 38,776 33,150 22,257 129.02%
-
Net Worth 208,255 201,187 216,959 208,366 197,655 196,857 188,544 6.83%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 208,255 201,187 216,959 208,366 197,655 196,857 188,544 6.83%
NOSH 257,105 233,939 228,378 221,666 210,272 205,059 200,578 17.94%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 8.12% 4.77% 3.09% -15.69% 7.38% 9.41% 14.62% -
ROE 3.28% 1.15% 0.39% -0.77% 1.56% 1.75% 2.02% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 32.77 20.75 11.99 4.59 19.91 17.85 13.00 84.90%
EPS 2.66 0.99 0.37 -0.72 1.47 1.68 1.90 25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.86 0.95 0.94 0.94 0.96 0.94 -9.42%
Adjusted Per Share Value based on latest NOSH - 221,666
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 0.70 0.40 0.23 0.08 0.35 0.30 0.22 115.87%
EPS 0.06 0.02 0.01 -0.01 0.03 0.03 0.03 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0167 0.0181 0.0173 0.0165 0.0164 0.0157 6.66%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.90 0.835 0.635 0.64 0.63 0.455 0.455 -
P/RPS 2.75 4.02 5.30 13.94 3.16 2.55 3.50 -14.81%
P/EPS 33.83 84.34 171.62 -88.89 42.86 27.08 23.95 25.81%
EY 2.96 1.19 0.58 -1.13 2.33 3.69 4.18 -20.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.97 0.67 0.68 0.67 0.47 0.48 74.60%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.82 0.905 0.65 0.675 0.67 0.60 0.43 -
P/RPS 2.50 4.36 5.42 14.71 3.36 3.36 3.31 -17.02%
P/EPS 30.83 91.41 175.68 -93.75 45.58 35.71 22.63 22.82%
EY 3.24 1.09 0.57 -1.07 2.19 2.80 4.42 -18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 0.68 0.72 0.71 0.63 0.46 68.68%

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