[BORNOIL] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 3.37%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 85,488 106,792 100,880 98,001 87,655 67,594 58,796 28.43%
PBT -12,999 4,846 68,612 55,714 53,797 84,528 45,983 -
Tax -318 -686 -639 -636 -513 -117 101 -
NP -13,317 4,160 67,973 55,078 53,284 84,411 46,084 -
-
NP to SH -13,317 4,160 67,973 55,078 53,284 84,411 46,084 -
-
Tax Rate - 14.16% 0.93% 1.14% 0.95% 0.14% -0.22% -
Total Cost 98,805 102,632 32,907 42,923 34,371 -16,817 12,712 293.85%
-
Net Worth 826,302 774,806 954,740 865,712 827,822 817,988 799,225 2.25%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 826,302 774,806 954,740 865,712 827,822 817,988 799,225 2.25%
NOSH 11,651,135 9,711,686 9,676,617 9,236,117 8,233,117 7,413,191 8,090,289 27.61%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -15.58% 3.90% 67.38% 56.20% 60.79% 124.88% 78.38% -
ROE -1.61% 0.54% 7.12% 6.36% 6.44% 10.32% 5.77% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.83 1.24 1.06 1.13 1.16 0.91 0.81 1.64%
EPS -0.13 0.05 0.71 0.64 0.71 1.14 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.10 0.10 0.11 0.11 0.11 -19.17%
Adjusted Per Share Value based on latest NOSH - 9,236,117
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.71 0.89 0.84 0.82 0.73 0.56 0.49 28.13%
EPS -0.11 0.03 0.57 0.46 0.44 0.70 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0645 0.0795 0.0721 0.0689 0.0681 0.0665 2.29%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.015 0.015 0.025 0.025 0.025 0.03 0.03 -
P/RPS 1.81 1.21 2.37 2.21 2.15 3.30 3.71 -38.10%
P/EPS -11.63 31.04 3.51 3.93 3.53 2.64 4.73 -
EY -8.60 3.22 28.48 25.45 28.32 37.84 21.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.25 0.25 0.23 0.27 0.27 -20.93%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 29/05/23 24/02/23 29/11/22 26/08/22 26/05/22 25/02/22 -
Price 0.015 0.02 0.02 0.02 0.025 0.025 0.025 -
P/RPS 1.81 1.61 1.89 1.77 2.15 2.75 3.09 -30.06%
P/EPS -11.63 41.39 2.81 3.14 3.53 2.20 3.94 -
EY -8.60 2.42 35.60 31.81 28.32 45.41 25.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.20 0.20 0.23 0.23 0.23 -11.99%

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