[BORNOIL] QoQ TTM Result on 30-Apr-2012 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 5.94%
YoY- -106.34%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 33,330 31,946 29,928 27,686 25,508 23,265 22,195 30.97%
PBT -7,820 -4,052 -4,818 -4,681 -4,977 -7,639 73,551 -
Tax 0 -2 -2 -2 -2 57 81 -
NP -7,820 -4,054 -4,820 -4,683 -4,979 -7,582 73,632 -
-
NP to SH -4,820 -4,054 -4,820 -4,683 -4,979 -7,582 73,632 -
-
Tax Rate - - - - - - -0.11% -
Total Cost 41,150 36,000 34,748 32,369 30,487 30,847 -51,437 -
-
Net Worth 184,115 169,951 171,633 169,247 158,436 160,189 156,656 11.31%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 184,115 169,951 171,633 169,247 158,436 160,189 156,656 11.31%
NOSH 199,475 178,333 180,666 177,037 165,555 164,905 160,508 15.51%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -23.46% -12.69% -16.11% -16.91% -19.52% -32.59% 331.75% -
ROE -2.62% -2.39% -2.81% -2.77% -3.14% -4.73% 47.00% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 16.71 17.91 16.57 15.64 15.41 14.11 13.83 13.37%
EPS -2.42 -2.27 -2.67 -2.65 -3.01 -4.60 45.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.923 0.953 0.95 0.956 0.957 0.9714 0.976 -3.63%
Adjusted Per Share Value based on latest NOSH - 177,037
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 0.28 0.27 0.25 0.23 0.21 0.19 0.18 34.07%
EPS -0.04 -0.03 -0.04 -0.04 -0.04 -0.06 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0141 0.0143 0.0141 0.0132 0.0133 0.013 11.41%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.39 0.44 0.55 0.41 0.40 0.42 0.42 -
P/RPS 2.33 2.46 3.32 2.62 2.60 2.98 3.04 -16.18%
P/EPS -16.14 -19.36 -20.62 -15.50 -13.30 -9.13 0.92 -
EY -6.20 -5.17 -4.85 -6.45 -7.52 -10.95 109.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.58 0.43 0.42 0.43 0.43 -1.54%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 27/12/12 28/09/12 29/06/12 30/03/12 23/12/11 22/09/11 -
Price 0.35 0.43 0.40 0.34 0.42 0.35 0.28 -
P/RPS 2.09 2.40 2.41 2.17 2.73 2.48 2.02 2.28%
P/EPS -14.48 -18.92 -14.99 -12.85 -13.97 -7.61 0.61 -
EY -6.90 -5.29 -6.67 -7.78 -7.16 -13.14 163.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.42 0.36 0.44 0.36 0.29 19.64%

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