[BORNOIL] QoQ Cumulative Quarter Result on 30-Jun-2017

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 63,379 0 42,652 0 19,397 160,826 3,492,719 -98.18%
PBT 11,723 0 9,308 0 5,257 48,653 38,526 -69.57%
Tax -10 0 0 0 0 -2,189 -1,845 -99.45%
NP 11,713 0 9,308 0 5,257 46,464 36,681 -68.06%
-
NP to SH 11,713 0 9,308 0 5,257 46,464 36,681 -68.06%
-
Tax Rate 0.09% - 0.00% - 0.00% 4.50% 4.79% -
Total Cost 51,666 0 33,344 0 14,140 114,362 3,456,038 -98.50%
-
Net Worth 630,700 0 501,200 587,547 618,470 575,472 581,492 8.46%
Dividend
31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 630,700 0 501,200 587,547 618,470 575,472 581,492 8.46%
NOSH 4,505,000 3,580,000 3,580,000 3,092,352 3,092,352 3,028,801 3,028,801 48.73%
Ratio Analysis
31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 18.48% 0.00% 21.82% 0.00% 27.10% 28.89% 1.05% -
ROE 1.86% 0.00% 1.86% 0.00% 0.85% 8.07% 6.31% -
Per Share
31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 1.41 0.00 1.19 0.00 0.63 5.31 115.32 -98.77%
EPS 0.26 0.00 0.26 0.00 0.17 1.55 1.22 -78.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.00 0.14 0.19 0.20 0.19 0.192 -27.08%
Adjusted Per Share Value based on latest NOSH - 3,092,352
31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 0.53 0.00 0.36 0.00 0.16 1.34 29.13 -98.18%
EPS 0.10 0.00 0.08 0.00 0.04 0.39 0.31 -67.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0526 0.00 0.0418 0.049 0.0516 0.048 0.0485 8.45%
Price Multiplier on Financial Quarter End Date
31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 CAGR
Date 31/10/17 29/09/17 31/07/17 30/06/17 28/04/17 31/01/17 31/10/16 -
Price 0.095 0.095 0.10 0.105 0.185 0.16 0.165 -
P/RPS 6.75 0.00 8.39 0.00 29.49 3.01 0.14 4721.42%
P/EPS 36.54 0.00 38.46 0.00 108.82 10.43 13.62 168.28%
EY 2.74 0.00 2.60 0.00 0.92 9.59 7.34 -62.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.71 0.55 0.93 0.84 0.86 -20.93%
Price Multiplier on Announcement Date
31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 CAGR
Date 29/12/17 - 29/09/17 - 30/06/17 31/03/17 28/12/16 -
Price 0.085 0.00 0.095 0.00 0.105 0.19 0.175 -
P/RPS 6.04 0.00 7.97 0.00 16.74 3.58 0.15 3926.66%
P/EPS 32.69 0.00 36.54 0.00 61.76 12.39 14.45 126.22%
EY 3.06 0.00 2.74 0.00 1.62 8.07 6.92 -55.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.68 0.00 0.53 1.00 0.91 -32.96%

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