[BORNOIL] QoQ Cumulative Quarter Result on 31-Jan-2002 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
27-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -52.74%
YoY- 47.88%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 36,738 23,767 11,697 37,533 27,370 17,989 9,383 147.80%
PBT -3,807 -2,746 -1,770 -7,988 -4,623 -2,875 -1,689 71.65%
Tax 76 2,746 1,770 7,988 4,623 2,875 1,689 -87.27%
NP -3,731 0 0 0 0 0 0 -
-
NP to SH -3,731 -2,696 -1,752 -6,974 -4,566 -2,835 -1,668 70.78%
-
Tax Rate - - - - - - - -
Total Cost 40,469 23,767 11,697 37,533 27,370 17,989 9,383 164.25%
-
Net Worth 29,101 29,650 30,481 31,114 32,500 33,243 33,785 -9.44%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 29,101 29,650 30,481 31,114 32,500 33,243 33,785 -9.44%
NOSH 27,454 27,454 27,460 26,823 26,639 26,594 26,602 2.11%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin -10.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -12.82% -9.09% -5.75% -22.41% -14.05% -8.53% -4.94% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 133.82 86.57 42.60 139.93 102.74 67.64 35.27 142.67%
EPS -13.59 -9.82 -6.38 -26.00 -17.14 -10.66 -6.27 67.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.08 1.11 1.16 1.22 1.25 1.27 -11.32%
Adjusted Per Share Value based on latest NOSH - 27,056
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 0.31 0.20 0.10 0.31 0.23 0.15 0.08 146.09%
EPS -0.03 -0.02 -0.01 -0.06 -0.04 -0.02 -0.01 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0024 0.0025 0.0025 0.0026 0.0027 0.0028 0.0028 -9.74%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 1.01 1.03 1.16 1.19 1.01 1.13 1.01 -
P/RPS 0.75 1.19 2.72 0.85 0.98 1.67 2.86 -58.93%
P/EPS -7.43 -10.49 -18.18 -4.58 -5.89 -10.60 -16.11 -40.22%
EY -13.46 -9.53 -5.50 -21.85 -16.97 -9.43 -6.21 67.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.05 1.03 0.83 0.90 0.80 12.10%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/12/02 26/09/02 28/06/02 27/03/02 24/12/01 27/09/01 29/06/01 -
Price 0.55 0.93 0.93 1.08 1.32 0.92 0.98 -
P/RPS 0.41 1.07 2.18 0.77 1.28 1.36 2.78 -71.98%
P/EPS -4.05 -9.47 -14.58 -4.15 -7.70 -8.63 -15.63 -59.25%
EY -24.71 -10.56 -6.86 -24.07 -12.98 -11.59 -6.40 145.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.86 0.84 0.93 1.08 0.74 0.77 -22.97%

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