[BORNOIL] QoQ TTM Result on 30-Sep-2024 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -532.38%
YoY- -129146.85%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 80,897 78,561 70,964 81,861 80,962 85,488 106,792 -16.85%
PBT -142,252 34,059 -107,448 -106,669 557 -12,999 4,846 -
Tax -990 -930 -835 -587 -446 -318 -686 27.61%
NP -143,242 33,129 -108,283 -107,256 111 -13,317 4,160 -
-
NP to SH -143,242 33,129 -108,283 -107,256 111 -13,317 4,160 -
-
Tax Rate - 2.73% - - 80.07% - 14.16% -
Total Cost 224,139 45,432 179,247 189,117 80,851 98,805 102,632 68.08%
-
Net Worth 720,742 959,370 839,449 838,362 955,546 826,302 774,806 -4.69%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 720,742 959,370 839,449 838,362 955,546 826,302 774,806 -4.69%
NOSH 12,012,366 11,992,135 11,992,135 11,992,135 11,971,135 11,651,135 9,711,686 15.18%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -177.07% 42.17% -152.59% -131.02% 0.14% -15.58% 3.90% -
ROE -19.87% 3.45% -12.90% -12.79% 0.01% -1.61% 0.54% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 0.67 0.66 0.59 0.68 0.68 0.83 1.24 -33.58%
EPS -1.19 0.28 -0.90 -0.90 0.00 -0.13 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.07 0.07 0.08 0.08 0.09 -23.62%
Adjusted Per Share Value based on latest NOSH - 12,012,366
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 0.67 0.65 0.59 0.68 0.67 0.71 0.89 -17.20%
EPS -1.19 0.28 -0.90 -0.89 0.00 -0.11 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0799 0.0699 0.0698 0.0795 0.0688 0.0645 -4.69%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.01 0.01 0.01 0.015 0.015 0.015 0.015 -
P/RPS 1.48 1.53 1.69 2.19 2.21 1.81 1.21 14.32%
P/EPS -0.84 3.62 -1.11 -1.67 1,614.10 -11.63 31.04 -
EY -119.25 27.63 -90.30 -59.70 0.06 -8.60 3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.14 0.21 0.19 0.19 0.17 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 30/08/24 31/05/24 28/02/24 30/11/23 30/08/23 29/05/23 -
Price 0.01 0.01 0.01 0.015 0.015 0.015 0.02 -
P/RPS 1.48 1.53 1.69 2.19 2.21 1.81 1.61 -5.44%
P/EPS -0.84 3.62 -1.11 -1.67 1,614.10 -11.63 41.39 -
EY -119.25 27.63 -90.30 -59.70 0.06 -8.60 2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.14 0.21 0.19 0.19 0.22 -15.75%

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