[BORNOIL] QoQ Cumulative Quarter Result on 31-Jan-2004 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -155.01%
YoY- 44.06%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 32,146 19,579 9,656 47,966 35,730 24,925 12,837 83.89%
PBT -7,673 -5,008 -2,066 -2,944 -1,163 -1,329 -1,413 207.36%
Tax 50 37 20 -366 -135 -124 21 77.83%
NP -7,623 -4,971 -2,046 -3,310 -1,298 -1,453 -1,392 209.09%
-
NP to SH -7,623 -4,971 -2,046 -3,310 -1,298 -1,453 -1,392 209.09%
-
Tax Rate - - - - - - - -
Total Cost 39,769 24,550 11,702 51,276 37,028 26,378 14,229 97.80%
-
Net Worth 74,524 77,167 79,517 70,983 71,428 68,593 66,420 7.93%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 74,524 77,167 79,517 70,983 71,428 68,593 66,420 7.93%
NOSH 89,787 89,729 89,344 77,156 76,804 73,756 70,659 17.23%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin -23.71% -25.39% -21.19% -6.90% -3.63% -5.83% -10.84% -
ROE -10.23% -6.44% -2.57% -4.66% -1.82% -2.12% -2.10% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 35.80 21.82 10.81 62.17 46.52 33.79 18.17 56.84%
EPS -8.49 -5.54 -2.29 -4.29 -1.69 -1.97 -1.97 163.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.86 0.89 0.92 0.93 0.93 0.94 -7.92%
Adjusted Per Share Value based on latest NOSH - 84,142
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 0.27 0.16 0.08 0.40 0.30 0.21 0.11 81.46%
EPS -0.06 -0.04 -0.02 -0.03 -0.01 -0.01 -0.01 228.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0062 0.0064 0.0066 0.0059 0.006 0.0057 0.0055 8.27%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.30 0.50 0.62 0.71 0.67 0.62 0.44 -
P/RPS 0.84 2.29 5.74 1.14 1.44 1.83 2.42 -50.45%
P/EPS -3.53 -9.03 -27.07 -16.55 -39.64 -31.47 -22.34 -70.60%
EY -28.30 -11.08 -3.69 -6.04 -2.52 -3.18 -4.48 239.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.58 0.70 0.77 0.72 0.67 0.47 -16.21%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.34 0.39 0.50 0.67 0.81 0.61 0.57 -
P/RPS 0.95 1.79 4.63 1.08 1.74 1.81 3.14 -54.76%
P/EPS -4.00 -7.04 -21.83 -15.62 -47.93 -30.96 -28.93 -73.10%
EY -24.97 -14.21 -4.58 -6.40 -2.09 -3.23 -3.46 271.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.56 0.73 0.87 0.66 0.61 -23.17%

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