[BORNOIL] QoQ TTM Result on 30-Apr-2009 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 8.32%
YoY- 29.84%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 22,604 19,971 19,015 18,807 19,599 18,030 18,749 13.23%
PBT -3,654 -12,409 -13,164 -13,252 -14,468 -13,804 -15,610 -61.91%
Tax -209 0 0 0 0 0 0 -
NP -3,863 -12,409 -13,164 -13,252 -14,468 -13,804 -15,610 -60.48%
-
NP to SH -3,863 -12,550 -13,305 -13,393 -14,609 -13,804 -15,610 -60.48%
-
Tax Rate - - - - - - - -
Total Cost 26,467 32,380 32,179 32,059 34,067 31,834 34,359 -15.92%
-
Net Worth 86,628 88,242 86,121 88,551 89,665 75,296 98,929 -8.44%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 86,628 88,242 86,121 88,551 89,665 75,296 98,929 -8.44%
NOSH 161,200 165,000 160,763 160,973 160,232 123,194 123,230 19.55%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -17.09% -62.14% -69.23% -70.46% -73.82% -76.56% -83.26% -
ROE -4.46% -14.22% -15.45% -15.12% -16.29% -18.33% -15.78% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 14.02 12.10 11.83 11.68 12.23 14.64 15.21 -5.27%
EPS -2.40 -7.61 -8.28 -8.32 -9.12 -11.21 -12.67 -66.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5374 0.5348 0.5357 0.5501 0.5596 0.6112 0.8028 -23.42%
Adjusted Per Share Value based on latest NOSH - 160,973
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 0.19 0.17 0.16 0.16 0.16 0.15 0.16 12.10%
EPS -0.03 -0.10 -0.11 -0.11 -0.12 -0.11 -0.13 -62.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0072 0.0073 0.0072 0.0074 0.0075 0.0063 0.0082 -8.28%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.28 0.31 0.38 0.20 0.11 0.10 0.21 -
P/RPS 2.00 2.56 3.21 1.71 0.90 0.68 1.38 27.97%
P/EPS -11.68 -4.08 -4.59 -2.40 -1.21 -0.89 -1.66 265.88%
EY -8.56 -24.54 -21.78 -41.60 -82.89 -112.05 -60.32 -72.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.71 0.36 0.20 0.16 0.26 58.53%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 23/12/08 29/09/08 -
Price 0.19 0.26 0.32 0.40 0.11 0.11 0.16 -
P/RPS 1.35 2.15 2.71 3.42 0.90 0.75 1.05 18.18%
P/EPS -7.93 -3.42 -3.87 -4.81 -1.21 -0.98 -1.26 239.73%
EY -12.61 -29.25 -25.86 -20.80 -82.89 -101.86 -79.17 -70.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.60 0.73 0.20 0.18 0.20 45.07%

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