[BORNOIL] QoQ TTM Result on 30-Apr-2015 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 31.02%
YoY- 331.76%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 279,965 125,471 122,672 90,830 86,373 61,947 51,314 208.96%
PBT 11,991 13,171 9,374 8,926 6,805 2,283 547 678.87%
Tax -857 29 33 33 33 -322 -422 60.15%
NP 11,134 13,200 9,407 8,959 6,838 1,961 125 1878.22%
-
NP to SH 11,134 13,200 9,407 8,959 6,838 1,961 125 1878.22%
-
Tax Rate 7.15% -0.22% -0.35% -0.37% -0.48% 14.10% 77.15% -
Total Cost 268,831 112,271 113,265 81,871 79,535 59,986 51,189 201.22%
-
Net Worth 402,054 301,287 296,502 29,414 269,384 203,903 218,768 49.87%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 402,054 301,287 296,502 29,414 269,384 203,903 218,768 49.87%
NOSH 2,233,636 381,376 380,131 37,234 332,573 237,096 230,283 352.93%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 3.98% 10.52% 7.67% 9.86% 7.92% 3.17% 0.24% -
ROE 2.77% 4.38% 3.17% 30.46% 2.54% 0.96% 0.06% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 12.53 32.90 32.27 243.94 25.97 26.13 22.28 -31.79%
EPS 0.50 3.46 2.47 24.06 2.06 0.83 0.05 362.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.79 0.78 0.79 0.81 0.86 0.95 -66.91%
Adjusted Per Share Value based on latest NOSH - 37,234
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 2.33 1.05 1.02 0.76 0.72 0.52 0.43 207.55%
EPS 0.09 0.11 0.08 0.07 0.06 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.0251 0.0247 0.0025 0.0225 0.017 0.0182 50.02%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.155 0.21 0.595 0.80 0.90 0.835 0.635 -
P/RPS 1.24 0.64 1.84 0.33 3.47 3.20 2.85 -42.49%
P/EPS 31.10 6.07 24.04 3.32 43.77 100.96 1,169.84 -91.03%
EY 3.22 16.48 4.16 30.08 2.28 0.99 0.09 978.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.27 0.76 1.01 1.11 0.97 0.67 18.05%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/03/16 28/12/15 21/09/15 30/06/15 30/03/15 31/12/14 30/09/14 -
Price 0.155 0.15 0.61 0.66 0.82 0.905 0.65 -
P/RPS 1.24 0.46 1.89 0.27 3.16 3.46 2.92 -43.41%
P/EPS 31.10 4.33 24.65 2.74 39.88 109.42 1,197.47 -91.17%
EY 3.22 23.07 4.06 36.46 2.51 0.91 0.08 1066.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.19 0.78 0.84 1.01 1.05 0.68 16.89%

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