[BORNOIL] QoQ Cumulative Quarter Result on 31-Jan-2016 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- 28.32%
YoY- 62.8%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 3,492,719 2,542,274 1,494,736 279,964 89,772 65,813 14,632 3684.72%
PBT 38,526 15,050 10,700 11,990 8,681 3,414 525 1630.12%
Tax -1,845 0 0 -856 -4 0 0 -
NP 36,681 15,050 10,700 11,134 8,677 3,414 525 1574.68%
-
NP to SH 36,681 15,050 10,700 11,134 8,677 3,414 525 1574.68%
-
Tax Rate 4.79% 0.00% 0.00% 7.14% 0.05% 0.00% 0.00% -
Total Cost 3,456,038 2,527,224 1,484,036 268,830 81,095 62,399 14,107 3750.54%
-
Net Worth 581,492 571,899 564,722 151,827 296,745 289,447 29,414 624.54%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 581,492 571,899 564,722 151,827 296,745 289,447 29,414 624.54%
NOSH 3,028,801 3,010,000 2,972,222 843,484 375,627 371,086 37,234 1752.52%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 1.05% 0.59% 0.72% 3.98% 9.67% 5.19% 3.59% -
ROE 6.31% 2.63% 1.89% 7.33% 2.92% 1.18% 1.78% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 115.32 84.46 50.29 33.19 23.90 17.74 39.30 104.29%
EPS 1.22 0.50 0.36 1.32 2.31 0.92 1.41 -9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.19 0.19 0.18 0.79 0.78 0.79 -60.88%
Adjusted Per Share Value based on latest NOSH - 2,233,636
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 29.13 21.20 12.46 2.33 0.75 0.55 0.12 3727.17%
EPS 0.31 0.13 0.09 0.09 0.07 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.0477 0.0471 0.0127 0.0247 0.0241 0.0025 615.53%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.165 0.185 0.15 0.155 0.21 0.595 0.80 -
P/RPS 0.14 0.22 0.30 0.47 0.88 3.35 2.04 -83.10%
P/EPS 13.62 37.00 41.67 11.74 9.09 64.67 56.74 -61.20%
EY 7.34 2.70 2.40 8.52 11.00 1.55 1.76 157.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.97 0.79 0.86 0.27 0.76 1.01 -10.12%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 28/12/16 30/09/16 30/06/16 29/03/16 28/12/15 21/09/15 30/06/15 -
Price 0.175 0.185 0.15 0.155 0.15 0.61 0.66 -
P/RPS 0.15 0.22 0.30 0.47 0.63 3.44 1.68 -79.87%
P/EPS 14.45 37.00 41.67 11.74 6.49 66.30 46.81 -54.16%
EY 6.92 2.70 2.40 8.52 15.40 1.51 2.14 117.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 0.79 0.86 0.19 0.78 0.84 5.45%

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