[BORNOIL] QoQ Quarter Result on 30-Apr-2014 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -350.85%
YoY- -175.17%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 35,698 21,161 19,339 10,175 11,272 10,528 16,062 70.05%
PBT 4,490 1,470 2,441 -1,596 -32 -266 4,426 0.95%
Tax 33 0 0 0 -322 -100 -35 -
NP 4,523 1,470 2,441 -1,596 -354 -366 4,391 1.98%
-
NP to SH 4,523 1,470 2,441 -1,596 -354 -366 4,391 1.98%
-
Tax Rate -0.73% 0.00% 0.00% - - - 0.79% -
Total Cost 31,175 19,691 16,898 11,771 11,626 10,894 11,671 92.17%
-
Net Worth 269,384 203,903 218,768 208,366 1,663,800 195,199 188,472 26.80%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 269,384 203,903 218,768 208,366 1,663,800 195,199 188,472 26.80%
NOSH 332,573 237,096 230,283 221,666 1,770,000 203,333 200,502 39.99%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 12.67% 6.95% 12.62% -15.69% -3.14% -3.48% 27.34% -
ROE 1.68% 0.72% 1.12% -0.77% -0.02% -0.19% 2.33% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 10.73 8.93 8.40 4.59 0.64 5.18 8.01 21.45%
EPS 1.36 0.62 1.06 -0.72 0.02 -0.18 2.19 -27.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.86 0.95 0.94 0.94 0.96 0.94 -9.42%
Adjusted Per Share Value based on latest NOSH - 221,666
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 0.30 0.18 0.16 0.08 0.09 0.09 0.13 74.36%
EPS 0.04 0.01 0.02 -0.01 0.00 0.00 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.017 0.0182 0.0174 0.1387 0.0163 0.0157 27.02%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.90 0.835 0.635 0.64 0.63 0.455 0.455 -
P/RPS 8.38 9.36 7.56 13.94 98.93 8.79 5.68 29.50%
P/EPS 66.18 134.68 59.91 -88.89 -3,150.00 -252.78 20.78 116.00%
EY 1.51 0.74 1.67 -1.13 -0.03 -0.40 4.81 -53.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.97 0.67 0.68 0.67 0.47 0.48 74.60%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.82 0.905 0.65 0.675 0.67 0.60 0.43 -
P/RPS 7.64 10.14 7.74 14.71 105.21 11.59 5.37 26.41%
P/EPS 60.29 145.97 61.32 -93.75 -3,350.00 -333.33 19.63 110.86%
EY 1.66 0.69 1.63 -1.07 -0.03 -0.30 5.09 -52.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 0.68 0.72 0.71 0.63 0.46 68.68%

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