[BORNOIL] QoQ Quarter Result on 31-Jan-2014 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 3.28%
YoY- 88.76%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 21,161 19,339 10,175 11,272 10,528 16,062 10,006 64.53%
PBT 1,470 2,441 -1,596 -32 -266 4,426 -515 -
Tax 0 0 0 -322 -100 -35 -65 -
NP 1,470 2,441 -1,596 -354 -366 4,391 -580 -
-
NP to SH 1,470 2,441 -1,596 -354 -366 4,391 -580 -
-
Tax Rate 0.00% 0.00% - - - 0.79% - -
Total Cost 19,691 16,898 11,771 11,626 10,894 11,671 10,586 51.07%
-
Net Worth 203,903 218,768 208,366 1,663,800 195,199 188,472 183,800 7.14%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 203,903 218,768 208,366 1,663,800 195,199 188,472 183,800 7.14%
NOSH 237,096 230,283 221,666 1,770,000 203,333 200,502 200,000 11.97%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 6.95% 12.62% -15.69% -3.14% -3.48% 27.34% -5.80% -
ROE 0.72% 1.12% -0.77% -0.02% -0.19% 2.33% -0.32% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 8.93 8.40 4.59 0.64 5.18 8.01 5.00 47.04%
EPS 0.62 1.06 -0.72 0.02 -0.18 2.19 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.95 0.94 0.94 0.96 0.94 0.919 -4.31%
Adjusted Per Share Value based on latest NOSH - 1,770,000
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 0.18 0.16 0.08 0.09 0.09 0.13 0.08 71.45%
EPS 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 0.017 0.0182 0.0174 0.1387 0.0163 0.0157 0.0153 7.25%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.835 0.635 0.64 0.63 0.455 0.455 0.305 -
P/RPS 9.36 7.56 13.94 98.93 8.79 5.68 6.10 32.93%
P/EPS 134.68 59.91 -88.89 -3,150.00 -252.78 20.78 -105.17 -
EY 0.74 1.67 -1.13 -0.03 -0.40 4.81 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.67 0.68 0.67 0.47 0.48 0.33 104.79%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.905 0.65 0.675 0.67 0.60 0.43 0.405 -
P/RPS 10.14 7.74 14.71 105.21 11.59 5.37 8.10 16.10%
P/EPS 145.97 61.32 -93.75 -3,350.00 -333.33 19.63 -139.66 -
EY 0.69 1.63 -1.07 -0.03 -0.30 5.09 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.68 0.72 0.71 0.63 0.46 0.44 78.29%

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