[BORNOIL] QoQ Cumulative Quarter Result on 30-Apr-2018

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Apr-2018
Profit Trend
QoQ--%
YoY- -75.23%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
Revenue 44,530 20,773 137,318 114,536 0 90,193 0 -
PBT -575 713 9,623 2,818 0 5,361 0 -
Tax 0 0 -4,309 -1,514 0 -70 0 -
NP -575 713 5,314 1,304 0 5,291 0 -
-
NP to SH -575 713 5,314 1,302 0 5,291 0 -
-
Tax Rate - 0.00% 44.78% 53.73% - 1.31% - -
Total Cost 45,105 20,060 132,004 113,232 0 84,902 0 -
-
Net Worth 675,900 675,973 677,512 666,351 0 634,474 0 -
Dividend
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
Net Worth 675,900 675,973 677,512 666,351 0 634,474 0 -
NOSH 5,300,454 5,300,454 5,300,454 5,300,454 4,880,573 5,187,149 4,505,000 17.65%
Ratio Analysis
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
NP Margin -1.29% 3.43% 3.87% 1.14% 0.00% 5.87% 0.00% -
ROE -0.09% 0.11% 0.78% 0.20% 0.00% 0.83% 0.00% -
Per Share
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
RPS 0.86 0.40 2.63 2.23 0.00 1.85 0.00 -
EPS -0.01 0.01 0.12 0.03 0.00 0.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.00 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,300,454
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
RPS 0.37 0.17 1.14 0.95 0.00 0.75 0.00 -
EPS 0.00 0.01 0.04 0.01 0.00 0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0563 0.0564 0.0555 0.00 0.0528 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/04/18 30/03/18 30/01/18 29/12/17 -
Price 0.045 0.055 0.07 0.09 0.08 0.085 0.085 -
P/RPS 5.25 13.77 2.66 4.03 0.00 4.60 0.00 -
P/EPS -406.90 401.11 68.65 354.32 0.00 78.41 0.00 -
EY -0.25 0.25 1.46 0.28 0.00 1.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.54 0.69 0.00 0.65 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 CAGR
Date 28/02/19 29/11/18 28/08/18 29/06/18 - 30/03/18 - -
Price 0.04 0.045 0.065 0.07 0.00 0.08 0.00 -
P/RPS 4.67 11.26 2.47 3.13 0.00 4.33 0.00 -
P/EPS -361.69 328.18 63.75 275.58 0.00 73.79 0.00 -
EY -0.28 0.30 1.57 0.36 0.00 1.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.50 0.54 0.00 0.62 0.00 -

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