[BORNOIL] QoQ Quarter Result on 30-Sep-2023 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 245.17%
YoY- 240.6%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 22,171 17,359 22,146 16,885 14,574 28,256 21,247 2.88%
PBT 128,342 -29,614 -83,931 19,262 -13,165 -28,835 23,295 212.26%
Tax -24 -384 -269 -253 71 -136 -128 -67.27%
NP 128,318 -29,998 -84,200 19,009 -13,094 -28,971 23,167 213.37%
-
NP to SH 128,318 -29,998 -84,200 19,009 -13,094 -28,971 23,167 213.37%
-
Tax Rate 0.02% - - 1.31% - - 0.55% -
Total Cost -106,147 47,357 106,346 -2,124 27,668 57,227 -1,920 1354.78%
-
Net Worth 959,370 839,449 838,362 955,546 826,302 774,806 954,740 0.32%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 959,370 839,449 838,362 955,546 826,302 774,806 954,740 0.32%
NOSH 11,992,135 11,992,135 11,992,135 11,971,135 11,651,135 9,711,686 9,676,617 15.39%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 578.77% -172.81% -380.20% 112.58% -89.84% -102.53% 109.04% -
ROE 13.38% -3.57% -10.04% 1.99% -1.58% -3.74% 2.43% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 0.18 0.14 0.18 0.14 0.14 0.33 0.22 -12.53%
EPS 1.07 -0.25 -0.70 0.16 -0.13 -0.34 0.24 171.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.08 0.08 0.09 0.10 -13.83%
Adjusted Per Share Value based on latest NOSH - 11,971,135
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 0.18 0.14 0.18 0.14 0.12 0.24 0.18 0.00%
EPS 1.07 -0.25 -0.70 0.16 -0.11 -0.24 0.19 216.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.0699 0.0797 0.0689 0.0646 0.0796 0.33%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.01 0.01 0.015 0.015 0.015 0.015 0.025 -
P/RPS 5.41 6.91 8.11 10.61 10.63 4.57 11.23 -38.57%
P/EPS 0.93 -4.00 -2.13 9.43 -11.83 -4.46 10.30 -79.90%
EY 107.00 -25.01 -46.87 10.61 -8.45 -22.43 9.71 395.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.21 0.19 0.19 0.17 0.25 -35.36%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 31/05/24 28/02/24 30/11/23 30/08/23 29/05/23 24/02/23 -
Price 0.01 0.01 0.015 0.015 0.015 0.02 0.02 -
P/RPS 5.41 6.91 8.11 10.61 10.63 6.09 8.99 -28.74%
P/EPS 0.93 -4.00 -2.13 9.43 -11.83 -5.94 8.24 -76.67%
EY 107.00 -25.01 -46.87 10.61 -8.45 -16.83 12.13 327.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.21 0.19 0.19 0.22 0.20 -24.98%

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