[BORNOIL] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -319.63%
YoY- 45.95%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 51,408 51,752 57,928 77,094 88,289 98,031 101,046 -36.29%
PBT 28,455 -3,662 -104 -1,334 4,176 6,083 6,678 163.06%
Tax 55 -1,896 -2,569 -2,492 -2,434 -12,431 -11,944 -
NP 28,510 -5,558 -2,673 -3,826 1,742 -6,348 -5,266 -
-
NP to SH 28,510 -5,558 -2,673 -3,826 1,742 -6,348 -5,266 -
-
Tax Rate -0.19% - - - 58.29% 204.36% 178.86% -
Total Cost 22,898 57,310 60,601 80,920 86,547 104,379 106,312 -64.10%
-
Net Worth 745,187 695,481 687,808 679,049 665,916 666,743 668,313 7.53%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 745,187 695,481 687,808 679,049 665,916 666,743 668,313 7.53%
NOSH 7,450,289 7,109,689 6,741,683 6,366,683 5,300,454 5,300,454 5,300,454 25.50%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 55.46% -10.74% -4.61% -4.96% 1.97% -6.48% -5.21% -
ROE 3.83% -0.80% -0.39% -0.56% 0.26% -0.95% -0.79% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.76 0.82 0.93 1.36 1.72 1.91 1.97 -47.03%
EPS 0.42 -0.09 -0.04 -0.07 0.03 -0.12 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.13 0.13 0.13 -10.54%
Adjusted Per Share Value based on latest NOSH - 6,366,683
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.43 0.43 0.48 0.64 0.74 0.82 0.84 -36.03%
EPS 0.24 -0.05 -0.02 -0.03 0.01 -0.05 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0621 0.058 0.0574 0.0566 0.0555 0.0556 0.0557 7.52%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.035 0.04 0.04 0.045 0.03 0.02 0.045 -
P/RPS 4.61 4.89 4.32 3.30 1.74 1.05 2.29 59.50%
P/EPS 8.32 -45.50 -93.57 -66.56 88.22 -16.16 -43.93 -
EY 12.02 -2.20 -1.07 -1.50 1.13 -6.19 -2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.36 0.38 0.23 0.15 0.35 -5.80%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 28/05/21 25/02/21 27/11/20 28/08/20 29/05/20 27/02/20 -
Price 0.03 0.04 0.04 0.045 0.06 0.03 0.04 -
P/RPS 3.95 4.89 4.32 3.30 3.48 1.57 2.04 55.41%
P/EPS 7.13 -45.50 -93.57 -66.56 176.43 -24.24 -39.05 -
EY 14.03 -2.20 -1.07 -1.50 0.57 -4.13 -2.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.36 0.38 0.46 0.23 0.31 -8.80%

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