[BORNOIL] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 32.3%
YoY- -490.56%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 11,065 51,408 35,591 22,045 12,038 88,289 72,128 -71.31%
PBT 3,789 28,455 -6,956 -3,342 -5,106 4,176 882 164.02%
Tax -2 55 -44 -173 -86 -2,434 -582 -97.71%
NP 3,787 28,510 -7,000 -3,515 -5,192 1,742 300 441.31%
-
NP to SH 3,787 28,510 -7,000 -3,515 -5,192 1,742 300 441.31%
-
Tax Rate 0.05% -0.19% - - - 58.29% 65.99% -
Total Cost 7,278 22,898 42,591 25,560 17,230 86,547 71,828 -78.23%
-
Net Worth 833,139 745,187 695,481 687,808 679,049 665,916 666,743 15.99%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 833,139 745,187 695,481 687,808 679,049 665,916 666,743 15.99%
NOSH 7,573,999 7,450,289 7,109,689 6,741,683 6,366,683 5,300,454 5,300,454 26.83%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 34.23% 55.46% -19.67% -15.94% -43.13% 1.97% 0.42% -
ROE 0.45% 3.83% -1.01% -0.51% -0.76% 0.26% 0.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.15 0.76 0.56 0.35 0.21 1.72 1.41 -77.51%
EPS 0.05 0.42 -0.11 -0.06 -0.09 0.03 0.01 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.12 0.13 0.13 -10.53%
Adjusted Per Share Value based on latest NOSH - 6,741,683
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.09 0.43 0.30 0.18 0.10 0.74 0.60 -71.73%
EPS 0.03 0.24 -0.06 -0.03 -0.04 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.0621 0.058 0.0574 0.0566 0.0555 0.0556 16.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.025 0.035 0.04 0.04 0.045 0.03 0.02 -
P/RPS 17.11 4.61 7.11 11.35 21.15 1.74 1.42 424.78%
P/EPS 50.00 8.32 -36.13 -71.16 -49.05 88.22 341.92 -72.21%
EY 2.00 12.02 -2.77 -1.41 -2.04 1.13 0.29 261.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.32 0.36 0.36 0.38 0.23 0.15 32.93%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 28/05/21 25/02/21 27/11/20 28/08/20 29/05/20 -
Price 0.025 0.03 0.04 0.04 0.045 0.06 0.03 -
P/RPS 17.11 3.95 7.11 11.35 21.15 3.48 2.13 300.58%
P/EPS 50.00 7.13 -36.13 -71.16 -49.05 176.43 512.88 -78.78%
EY 2.00 14.03 -2.77 -1.41 -2.04 0.57 0.19 379.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.36 0.36 0.38 0.46 0.23 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