[BORNOIL] QoQ Cumulative Quarter Result on 31-Oct-2014 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 174.08%
YoY- -32.77%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 65,813 14,632 84,246 48,548 27,387 10,175 41,867 35.30%
PBT 3,414 525 6,806 2,316 845 -1,596 3,613 -3.71%
Tax 0 0 33 0 0 0 -522 -
NP 3,414 525 6,839 2,316 845 -1,596 3,091 6.86%
-
NP to SH 3,414 525 6,839 2,316 845 -1,596 3,091 6.86%
-
Tax Rate 0.00% 0.00% -0.48% 0.00% 0.00% - 14.45% -
Total Cost 62,399 14,107 77,407 46,232 26,542 11,771 38,776 37.44%
-
Net Worth 289,447 29,414 208,255 201,187 216,959 208,366 197,655 29.04%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 289,447 29,414 208,255 201,187 216,959 208,366 197,655 29.04%
NOSH 371,086 37,234 257,105 233,939 228,378 221,666 210,272 46.18%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 5.19% 3.59% 8.12% 4.77% 3.09% -15.69% 7.38% -
ROE 1.18% 1.78% 3.28% 1.15% 0.39% -0.77% 1.56% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 17.74 39.30 32.77 20.75 11.99 4.59 19.91 -7.42%
EPS 0.92 1.41 2.66 0.99 0.37 -0.72 1.47 -26.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.81 0.86 0.95 0.94 0.94 -11.72%
Adjusted Per Share Value based on latest NOSH - 237,096
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 0.55 0.12 0.70 0.40 0.23 0.08 0.35 35.27%
EPS 0.03 0.00 0.06 0.02 0.01 -0.01 0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0241 0.0025 0.0174 0.0168 0.0181 0.0174 0.0165 28.82%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.595 0.80 0.90 0.835 0.635 0.64 0.63 -
P/RPS 3.35 2.04 2.75 4.02 5.30 13.94 3.16 3.98%
P/EPS 64.67 56.74 33.83 84.34 171.62 -88.89 42.86 31.65%
EY 1.55 1.76 2.96 1.19 0.58 -1.13 2.33 -23.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.01 1.11 0.97 0.67 0.68 0.67 8.79%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 21/09/15 30/06/15 30/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.61 0.66 0.82 0.905 0.65 0.675 0.67 -
P/RPS 3.44 1.68 2.50 4.36 5.42 14.71 3.36 1.58%
P/EPS 66.30 46.81 30.83 91.41 175.68 -93.75 45.58 28.46%
EY 1.51 2.14 3.24 1.09 0.57 -1.07 2.19 -22.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 1.01 1.05 0.68 0.72 0.71 6.48%

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