[BORNOIL] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -2.12%
YoY- -5.1%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 47,868 46,219 43,991 35,894 33,330 31,946 29,928 36.64%
PBT 3,613 -2,505 -2,347 -7,857 -7,820 -4,052 -4,818 -
Tax -522 -200 -100 -65 0 -2 -2 3942.88%
NP 3,091 -2,705 -2,447 -7,922 -7,820 -4,054 -4,820 -
-
NP to SH 3,091 295 553 -4,922 -4,820 -4,054 -4,820 -
-
Tax Rate 14.45% - - - - - - -
Total Cost 44,777 48,924 46,438 43,816 41,150 36,000 34,748 18.36%
-
Net Worth 1,663,800 195,199 188,472 183,800 184,115 169,951 171,633 352.76%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 1,663,800 195,199 188,472 183,800 184,115 169,951 171,633 352.76%
NOSH 1,770,000 203,333 200,502 200,000 199,475 178,333 180,666 355.95%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 6.46% -5.85% -5.56% -22.07% -23.46% -12.69% -16.11% -
ROE 0.19% 0.15% 0.29% -2.68% -2.62% -2.39% -2.81% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.70 22.73 21.94 17.95 16.71 17.91 16.57 -70.06%
EPS 0.17 0.15 0.28 -2.46 -2.42 -2.27 -2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.96 0.94 0.919 0.923 0.953 0.95 -0.70%
Adjusted Per Share Value based on latest NOSH - 200,000
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 0.40 0.38 0.37 0.30 0.28 0.27 0.25 36.68%
EPS 0.03 0.00 0.00 -0.04 -0.04 -0.03 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1385 0.0162 0.0157 0.0153 0.0153 0.0141 0.0143 352.49%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.63 0.455 0.455 0.305 0.39 0.44 0.55 -
P/RPS 23.30 2.00 2.07 1.70 2.33 2.46 3.32 265.26%
P/EPS 360.76 313.62 164.97 -12.39 -16.14 -19.36 -20.62 -
EY 0.28 0.32 0.61 -8.07 -6.20 -5.17 -4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.47 0.48 0.33 0.42 0.46 0.58 10.06%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 28/03/13 27/12/12 28/09/12 -
Price 0.67 0.60 0.43 0.405 0.35 0.43 0.40 -
P/RPS 24.77 2.64 1.96 2.26 2.09 2.40 2.41 370.72%
P/EPS 383.66 413.56 155.91 -16.46 -14.48 -18.92 -14.99 -
EY 0.26 0.24 0.64 -6.08 -6.90 -5.29 -6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.46 0.44 0.38 0.45 0.42 41.77%

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