[BORNOIL] QoQ TTM Result on 30-Jun-2022 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -36.88%
YoY- 86.9%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 106,792 100,880 98,001 87,655 67,594 58,796 50,435 64.96%
PBT 4,846 68,612 55,714 53,797 84,528 45,983 37,350 -74.40%
Tax -686 -639 -636 -513 -117 101 139 -
NP 4,160 67,973 55,078 53,284 84,411 46,084 37,489 -76.93%
-
NP to SH 4,160 67,973 55,078 53,284 84,411 46,084 37,489 -76.93%
-
Tax Rate 14.16% 0.93% 1.14% 0.95% 0.14% -0.22% -0.37% -
Total Cost 102,632 32,907 42,923 34,371 -16,817 12,712 12,946 298.08%
-
Net Worth 774,806 954,740 865,712 827,822 817,988 799,225 833,139 -4.72%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 774,806 954,740 865,712 827,822 817,988 799,225 833,139 -4.72%
NOSH 9,711,686 9,676,617 9,236,117 8,233,117 7,413,191 8,090,289 7,573,999 18.04%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.90% 67.38% 56.20% 60.79% 124.88% 78.38% 74.33% -
ROE 0.54% 7.12% 6.36% 6.44% 10.32% 5.77% 4.50% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 1.24 1.06 1.13 1.16 0.91 0.81 0.67 50.79%
EPS 0.05 0.71 0.64 0.71 1.14 0.63 0.49 -78.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.11 0.11 0.11 0.11 -12.53%
Adjusted Per Share Value based on latest NOSH - 8,233,117
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 0.89 0.84 0.82 0.73 0.56 0.49 0.42 65.05%
EPS 0.03 0.57 0.46 0.44 0.70 0.38 0.31 -78.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0795 0.0721 0.0689 0.0681 0.0665 0.0694 -4.76%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.015 0.025 0.025 0.025 0.03 0.03 0.025 -
P/RPS 1.21 2.37 2.21 2.15 3.30 3.71 3.75 -52.98%
P/EPS 31.04 3.51 3.93 3.53 2.64 4.73 5.05 235.91%
EY 3.22 28.48 25.45 28.32 37.84 21.14 19.80 -70.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.25 0.25 0.23 0.27 0.27 0.23 -18.26%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 24/02/23 29/11/22 26/08/22 26/05/22 25/02/22 29/11/21 -
Price 0.02 0.02 0.02 0.025 0.025 0.025 0.025 -
P/RPS 1.61 1.89 1.77 2.15 2.75 3.09 3.75 -43.11%
P/EPS 41.39 2.81 3.14 3.53 2.20 3.94 5.05 307.02%
EY 2.42 35.60 31.81 28.32 45.41 25.37 19.80 -75.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.20 0.23 0.23 0.23 0.23 -2.92%

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