[BORNOIL] QoQ TTM Result on 30-Apr-2010 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 0.75%
YoY- 71.37%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 21,071 22,824 23,636 23,252 22,604 19,971 19,015 7.06%
PBT 72,782 78,438 -2,010 -3,625 -3,654 -12,409 -13,164 -
Tax 81 -185 -209 -209 -209 0 0 -
NP 72,863 78,253 -2,219 -3,834 -3,863 -12,409 -13,164 -
-
NP to SH 72,863 78,253 -2,219 -3,834 -3,863 -12,550 -13,305 -
-
Tax Rate -0.11% 0.24% - - - - - -
Total Cost -51,792 -55,429 25,855 27,086 26,467 32,380 32,179 -
-
Net Worth 158,589 163,599 82,631 83,746 86,628 88,242 86,121 50.06%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 158,589 163,599 82,631 83,746 86,628 88,242 86,121 50.06%
NOSH 160,353 160,391 159,090 159,821 161,200 165,000 160,763 -0.16%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 345.80% 342.85% -9.39% -16.49% -17.09% -62.14% -69.23% -
ROE 45.94% 47.83% -2.69% -4.58% -4.46% -14.22% -15.45% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 13.14 14.23 14.86 14.55 14.02 12.10 11.83 7.23%
EPS 45.44 48.79 -1.39 -2.40 -2.40 -7.61 -8.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.989 1.02 0.5194 0.524 0.5374 0.5348 0.5357 50.32%
Adjusted Per Share Value based on latest NOSH - 159,821
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 0.18 0.19 0.20 0.19 0.19 0.17 0.16 8.14%
EPS 0.61 0.65 -0.02 -0.03 -0.03 -0.10 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0136 0.0069 0.007 0.0072 0.0074 0.0072 49.62%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.66 0.20 0.16 0.17 0.28 0.31 0.38 -
P/RPS 5.02 1.41 1.08 1.17 2.00 2.56 3.21 34.62%
P/EPS 1.45 0.41 -11.47 -7.09 -11.68 -4.08 -4.59 -
EY 68.85 243.94 -8.72 -14.11 -8.56 -24.54 -21.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.20 0.31 0.32 0.52 0.58 0.71 -3.78%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.61 0.19 0.17 0.15 0.19 0.26 0.32 -
P/RPS 4.64 1.34 1.14 1.03 1.35 2.15 2.71 42.97%
P/EPS 1.34 0.39 -12.19 -6.25 -7.93 -3.42 -3.87 -
EY 74.49 256.78 -8.20 -15.99 -12.61 -29.25 -25.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.19 0.33 0.29 0.35 0.49 0.60 2.20%

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