[BORNOIL] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -89.34%
YoY- 172.94%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 35,878 22,344 18,368 11,065 15,817 13,546 10,007 134.80%
PBT 4,680 34,931 10,397 3,789 35,411 -3,614 1,764 91.98%
Tax -297 -89 -125 -2 99 129 -87 127.23%
NP 4,383 34,842 10,272 3,787 35,510 -3,485 1,677 90.07%
-
NP to SH 4,383 34,842 10,272 3,787 35,510 -3,485 1,677 90.07%
-
Tax Rate 6.35% 0.25% 1.20% 0.05% -0.28% - 4.93% -
Total Cost 31,495 -12,498 8,096 7,278 -19,693 17,031 8,330 143.28%
-
Net Worth 827,822 817,988 799,225 833,139 745,187 695,481 687,808 13.18%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 827,822 817,988 799,225 833,139 745,187 695,481 687,808 13.18%
NOSH 8,233,117 7,413,191 8,090,289 7,573,999 7,450,289 7,109,689 6,741,683 14.29%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.22% 155.93% 55.92% 34.23% 224.51% -25.73% 16.76% -
ROE 0.53% 4.26% 1.29% 0.45% 4.77% -0.50% 0.24% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.48 0.30 0.25 0.15 0.23 0.21 0.16 108.42%
EPS 0.06 0.47 0.14 0.05 0.52 -0.06 0.03 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 7,573,999
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.30 0.19 0.15 0.09 0.13 0.11 0.08 141.95%
EPS 0.04 0.29 0.09 0.03 0.30 -0.03 0.01 152.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0681 0.0665 0.0694 0.062 0.0579 0.0573 13.11%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.025 0.03 0.03 0.025 0.035 0.04 0.04 -
P/RPS 5.24 9.98 11.87 17.11 14.99 18.67 24.99 -64.80%
P/EPS 42.93 6.40 21.22 50.00 6.68 -72.57 149.14 -56.50%
EY 2.33 15.62 4.71 2.00 14.98 -1.38 0.67 130.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.27 0.23 0.32 0.36 0.36 -25.88%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 26/05/22 25/02/22 29/11/21 30/08/21 28/05/21 25/02/21 -
Price 0.025 0.025 0.025 0.025 0.03 0.04 0.04 -
P/RPS 5.24 8.32 9.89 17.11 12.85 18.67 24.99 -64.80%
P/EPS 42.93 5.34 17.68 50.00 5.72 -72.57 149.14 -56.50%
EY 2.33 18.74 5.66 2.00 17.47 -1.38 0.67 130.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.23 0.23 0.27 0.36 0.36 -25.88%

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