[BORNOIL] QoQ TTM Result on 30-Apr-2017

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017
Profit Trend
QoQ- -11.48%
YoY- 96.99%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 38,805 1,019,994 1,000,586 2,048,124 3,523,463 3,682,911 2,756,426 -97.40%
PBT 9,308 42,999 38,948 43,298 48,741 41,836 23,627 -54.98%
Tax 0 -1,322 -1,322 -1,322 -1,322 -2,698 -857 -
NP 9,308 41,677 37,626 41,976 47,419 39,138 22,770 -53.53%
-
NP to SH 9,309 41,677 37,627 41,976 47,419 39,138 22,770 -53.53%
-
Tax Rate 0.00% 3.07% 3.39% 3.05% 2.71% 6.45% 3.63% -
Total Cost 29,497 978,317 962,960 2,006,148 3,476,044 3,643,773 2,733,656 -97.93%
-
Net Worth 0 567,139 587,547 618,470 575,472 581,492 550,999 -
Dividend
30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 0 567,139 587,547 618,470 575,472 581,492 550,999 -
NOSH 4,050,999 4,050,999 3,092,352 3,092,352 3,028,801 3,028,801 2,899,999 33.16%
Ratio Analysis
30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 23.99% 4.09% 3.76% 2.05% 1.35% 1.06% 0.83% -
ROE 0.00% 7.35% 6.40% 6.79% 8.24% 6.73% 4.13% -
Per Share
30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 0.96 25.18 32.36 66.23 116.33 121.60 95.05 -98.04%
EPS 0.23 1.03 1.22 1.36 1.57 1.29 0.79 -65.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.14 0.19 0.20 0.19 0.192 0.19 -
Adjusted Per Share Value based on latest NOSH - 3,092,352
30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 0.32 8.51 8.34 17.08 29.38 30.71 22.99 -97.43%
EPS 0.08 0.35 0.31 0.35 0.40 0.33 0.19 -52.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0473 0.049 0.0516 0.048 0.0485 0.0459 -
Price Multiplier on Financial Quarter End Date
30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/09/17 31/07/17 30/06/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.095 0.10 0.105 0.185 0.16 0.165 0.185 -
P/RPS 9.92 0.40 0.32 0.28 0.14 0.14 0.19 2863.38%
P/EPS 41.34 9.72 8.63 13.63 10.22 12.77 23.56 61.89%
EY 2.42 10.29 11.59 7.34 9.79 7.83 4.24 -38.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.71 0.55 0.93 0.84 0.86 0.97 -
Price Multiplier on Announcement Date
30/09/17 31/07/17 30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date - 29/09/17 - 30/06/17 31/03/17 28/12/16 30/09/16 -
Price 0.00 0.095 0.00 0.105 0.19 0.175 0.185 -
P/RPS 0.00 0.38 0.00 0.16 0.16 0.14 0.19 -
P/EPS 0.00 9.23 0.00 7.74 12.14 13.54 23.56 -
EY 0.00 10.83 0.00 12.93 8.24 7.38 4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.68 0.00 0.53 1.00 0.91 0.97 -

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