[BORNOIL] QoQ Quarter Result on 31-Jul-2015 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
21-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 450.29%
YoY- 18.35%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 1,494,736 190,192 23,960 51,181 14,632 35,698 21,161 1613.21%
PBT 10,700 3,310 5,267 2,889 525 4,490 1,470 276.04%
Tax 0 -853 -4 0 0 33 0 -
NP 10,700 2,457 5,263 2,889 525 4,523 1,470 276.04%
-
NP to SH 10,700 2,457 5,263 2,889 525 4,523 1,470 276.04%
-
Tax Rate 0.00% 25.77% 0.08% 0.00% 0.00% -0.73% 0.00% -
Total Cost 1,484,036 187,735 18,697 48,292 14,107 31,175 19,691 1688.93%
-
Net Worth 564,722 402,054 301,287 296,502 29,414 269,384 203,903 97.33%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 564,722 402,054 301,287 296,502 29,414 269,384 203,903 97.33%
NOSH 2,972,222 2,233,636 381,376 380,131 37,234 332,573 237,096 440.47%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 0.72% 1.29% 21.97% 5.64% 3.59% 12.67% 6.95% -
ROE 1.89% 0.61% 1.75% 0.97% 1.78% 1.68% 0.72% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 50.29 8.51 6.28 13.46 39.30 10.73 8.93 216.86%
EPS 0.36 0.11 1.38 0.76 1.41 1.36 0.62 -30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.79 0.78 0.79 0.81 0.86 -63.48%
Adjusted Per Share Value based on latest NOSH - 380,131
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 12.46 1.59 0.20 0.43 0.12 0.30 0.18 1590.25%
EPS 0.09 0.02 0.04 0.02 0.00 0.04 0.01 333.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0335 0.0251 0.0247 0.0025 0.0225 0.017 97.38%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.15 0.155 0.21 0.595 0.80 0.90 0.835 -
P/RPS 0.30 1.82 3.34 4.42 2.04 8.38 9.36 -89.93%
P/EPS 41.67 140.91 15.22 78.29 56.74 66.18 134.68 -54.28%
EY 2.40 0.71 6.57 1.28 1.76 1.51 0.74 119.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.27 0.76 1.01 1.11 0.97 -12.80%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 30/06/16 29/03/16 28/12/15 21/09/15 30/06/15 30/03/15 31/12/14 -
Price 0.15 0.155 0.15 0.61 0.66 0.82 0.905 -
P/RPS 0.30 1.82 2.39 4.53 1.68 7.64 10.14 -90.45%
P/EPS 41.67 140.91 10.87 80.26 46.81 60.29 145.97 -56.67%
EY 2.40 0.71 9.20 1.25 2.14 1.66 0.69 129.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.19 0.78 0.84 1.01 1.05 -17.29%

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