[BORNOIL] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 100.83%
YoY- -99.8%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 78,561 70,964 81,861 80,962 85,488 106,792 100,880 -15.36%
PBT 34,059 -107,448 -106,669 557 -12,999 4,846 68,612 -37.33%
Tax -930 -835 -587 -446 -318 -686 -639 28.45%
NP 33,129 -108,283 -107,256 111 -13,317 4,160 67,973 -38.09%
-
NP to SH 33,129 -108,283 -107,256 111 -13,317 4,160 67,973 -38.09%
-
Tax Rate 2.73% - - 80.07% - 14.16% 0.93% -
Total Cost 45,432 179,247 189,117 80,851 98,805 102,632 32,907 24.01%
-
Net Worth 959,370 839,449 838,362 955,546 826,302 774,806 954,740 0.32%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 959,370 839,449 838,362 955,546 826,302 774,806 954,740 0.32%
NOSH 11,992,135 11,992,135 11,992,135 11,971,135 11,651,135 9,711,686 9,676,617 15.39%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 42.17% -152.59% -131.02% 0.14% -15.58% 3.90% 67.38% -
ROE 3.45% -12.90% -12.79% 0.01% -1.61% 0.54% 7.12% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 0.66 0.59 0.68 0.68 0.83 1.24 1.06 -27.10%
EPS 0.28 -0.90 -0.90 0.00 -0.13 0.05 0.71 -46.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.08 0.08 0.09 0.10 -13.83%
Adjusted Per Share Value based on latest NOSH - 11,971,135
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 0.66 0.59 0.68 0.68 0.71 0.89 0.84 -14.86%
EPS 0.28 -0.90 -0.89 0.00 -0.11 0.03 0.57 -37.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.0699 0.0797 0.0689 0.0646 0.0796 0.33%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.01 0.01 0.015 0.015 0.015 0.015 0.025 -
P/RPS 1.53 1.69 2.19 2.21 1.81 1.21 2.37 -25.32%
P/EPS 3.62 -1.11 -1.67 1,614.10 -11.63 31.04 3.51 2.08%
EY 27.63 -90.30 -59.70 0.06 -8.60 3.22 28.48 -2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.21 0.19 0.19 0.17 0.25 -35.36%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 31/05/24 28/02/24 30/11/23 30/08/23 29/05/23 24/02/23 -
Price 0.01 0.01 0.015 0.015 0.015 0.02 0.02 -
P/RPS 1.53 1.69 2.19 2.21 1.81 1.61 1.89 -13.15%
P/EPS 3.62 -1.11 -1.67 1,614.10 -11.63 41.39 2.81 18.41%
EY 27.63 -90.30 -59.70 0.06 -8.60 2.42 35.60 -15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.21 0.19 0.19 0.22 0.20 -24.98%

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