[BORNOIL] QoQ Quarter Result on 30-Apr-2016 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- 335.49%
YoY- 1938.1%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 30,744 950,445 1,047,538 1,494,736 190,192 23,960 51,181 -28.69%
PBT 10,215 23,476 4,350 10,700 3,310 5,267 2,889 131.20%
Tax 523 -1,845 0 0 -853 -4 0 -
NP 10,738 21,631 4,350 10,700 2,457 5,263 2,889 138.99%
-
NP to SH 10,738 21,631 4,350 10,700 2,457 5,263 2,889 138.99%
-
Tax Rate -5.12% 7.86% 0.00% 0.00% 25.77% 0.08% 0.00% -
Total Cost 20,006 928,814 1,043,188 1,484,036 187,735 18,697 48,292 -44.27%
-
Net Worth 575,472 581,492 550,999 564,722 402,054 301,287 296,502 55.28%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 575,472 581,492 550,999 564,722 402,054 301,287 296,502 55.28%
NOSH 3,028,801 3,028,801 2,899,999 2,972,222 2,233,636 381,376 380,131 296.42%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 34.93% 2.28% 0.42% 0.72% 1.29% 21.97% 5.64% -
ROE 1.87% 3.72% 0.79% 1.89% 0.61% 1.75% 0.97% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 1.02 31.38 36.12 50.29 8.51 6.28 13.46 -81.95%
EPS 0.35 0.71 0.15 0.36 0.11 1.38 0.76 -40.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.192 0.19 0.19 0.18 0.79 0.78 -60.82%
Adjusted Per Share Value based on latest NOSH - 2,972,222
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 0.26 7.93 8.74 12.46 1.59 0.20 0.43 -28.38%
EPS 0.09 0.18 0.04 0.09 0.02 0.04 0.02 171.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0485 0.0459 0.0471 0.0335 0.0251 0.0247 55.41%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.16 0.165 0.185 0.15 0.155 0.21 0.595 -
P/RPS 15.76 0.53 0.51 0.30 1.82 3.34 4.42 132.49%
P/EPS 45.13 23.10 123.33 41.67 140.91 15.22 78.29 -30.62%
EY 2.22 4.33 0.81 2.40 0.71 6.57 1.28 44.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.97 0.79 0.86 0.27 0.76 6.86%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/03/17 28/12/16 30/09/16 30/06/16 29/03/16 28/12/15 21/09/15 -
Price 0.19 0.175 0.185 0.15 0.155 0.15 0.61 -
P/RPS 18.72 0.56 0.51 0.30 1.82 2.39 4.53 156.41%
P/EPS 53.59 24.50 123.33 41.67 140.91 10.87 80.26 -23.51%
EY 1.87 4.08 0.81 2.40 0.71 9.20 1.25 30.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.91 0.97 0.79 0.86 0.19 0.78 17.92%

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