[BORNOIL] QoQ Cumulative Quarter Result on 31-Oct-1999 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
12-Jan-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2000
Quarter
31-Oct-1999 [#3]
Profit Trend
QoQ- 6.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
Revenue 18,753 9,522 36,516 27,316 18,700 0 45,982 0.91%
PBT 1,289 481 5,531 2,591 2,246 0 6,077 1.58%
Tax -324 83 -1,611 -1,474 -1,199 0 482 -
NP 965 564 3,920 1,117 1,047 0 6,559 1.96%
-
NP to SH 965 564 3,920 1,117 1,047 0 6,559 1.96%
-
Tax Rate 25.14% -17.26% 29.13% 56.89% 53.38% - -7.93% -
Total Cost 17,788 8,958 32,596 26,199 17,653 0 39,423 0.81%
-
Net Worth 54,657 53,800 47,340 0 0 0 41,759 -0.27%
Dividend
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
Net Worth 54,657 53,800 47,340 0 0 0 41,759 -0.27%
NOSH 26,151 25,990 25,047 24,988 24,928 25,005 25,005 -0.04%
Ratio Analysis
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
NP Margin 5.15% 5.92% 10.74% 4.09% 5.60% 0.00% 14.26% -
ROE 1.77% 1.05% 8.28% 0.00% 0.00% 0.00% 15.71% -
Per Share
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
RPS 71.71 36.64 145.78 109.31 75.01 0.00 183.89 0.95%
EPS 3.69 2.17 15.65 4.47 4.20 0.00 26.23 2.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.07 1.89 0.00 0.00 0.00 1.67 -0.22%
Adjusted Per Share Value based on latest NOSH - 25,084
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
RPS 0.16 0.08 0.30 0.23 0.16 0.00 0.38 0.88%
EPS 0.01 0.00 0.03 0.01 0.01 0.00 0.05 1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0046 0.0045 0.0039 0.00 0.00 0.00 0.0035 -0.27%
Price Multiplier on Financial Quarter End Date
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
Date 31/07/00 28/04/00 31/01/00 - - - - -
Price 2.20 2.65 2.62 0.00 0.00 0.00 0.00 -
P/RPS 3.07 7.23 1.80 0.00 0.00 0.00 0.00 -100.00%
P/EPS 59.62 122.12 16.74 0.00 0.00 0.00 0.00 -100.00%
EY 1.68 0.82 5.97 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.28 1.39 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
Date 29/09/00 30/06/00 15/05/00 12/01/00 12/01/00 - - -
Price 1.75 2.26 2.54 2.72 2.72 0.00 0.00 -
P/RPS 2.44 6.17 1.74 2.49 3.63 0.00 0.00 -100.00%
P/EPS 47.43 104.15 16.23 60.85 64.76 0.00 0.00 -100.00%
EY 2.11 0.96 6.16 1.64 1.54 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.09 1.34 0.00 0.00 0.00 0.00 -100.00%

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