[BORNOIL] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 90.41%
YoY- -108.54%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 CAGR
Revenue 95,630 93,170 90,049 91,655 94,574 94,528 91,154 3.43%
PBT 4,856 5,165 6,769 3,687 -1,456 245 -2,509 -
Tax -11,934 -11,906 -2,852 -4,239 -4,299 -4,299 -1,504 330.37%
NP -7,078 -6,741 3,917 -552 -5,755 -4,054 -4,013 49.15%
-
NP to SH -7,078 -6,741 3,919 -552 -5,755 -4,054 -4,015 49.10%
-
Tax Rate 245.76% 230.51% 42.13% 114.97% - 1,754.69% - -
Total Cost 102,708 99,911 86,132 92,207 100,329 98,582 95,167 5.52%
-
Net Worth 673,121 675,101 675,533 675,900 675,973 677,512 666,351 0.71%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 CAGR
Net Worth 673,121 675,101 675,533 675,900 675,973 677,512 666,351 0.71%
NOSH 5,300,454 5,300,454 5,300,454 5,300,454 5,300,454 5,300,454 5,300,454 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 CAGR
NP Margin -7.40% -7.24% 4.35% -0.60% -6.09% -4.29% -4.40% -
ROE -1.05% -1.00% 0.58% -0.08% -0.85% -0.60% -0.60% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 CAGR
RPS 1.85 1.79 1.73 1.76 1.82 1.81 1.78 2.75%
EPS -0.14 -0.13 0.08 -0.01 -0.11 -0.08 -0.08 48.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 5,300,454
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 CAGR
RPS 0.80 0.78 0.75 0.76 0.79 0.79 0.76 3.68%
EPS -0.06 -0.06 0.03 0.00 -0.05 -0.03 -0.03 62.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0562 0.0562 0.0563 0.0563 0.0564 0.0555 0.63%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/04/18 -
Price 0.05 0.04 0.04 0.045 0.055 0.07 0.09 -
P/RPS 2.71 2.23 2.31 2.55 3.02 3.86 5.06 -35.59%
P/EPS -36.58 -30.81 53.04 -423.85 -49.69 -89.99 -114.90 -55.35%
EY -2.73 -3.25 1.89 -0.24 -2.01 -1.11 -0.87 123.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.31 0.35 0.42 0.54 0.69 -34.31%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 30/04/18 CAGR
Date 28/11/19 29/08/19 28/05/19 28/02/19 29/11/18 28/08/18 29/06/18 -
Price 0.045 0.045 0.045 0.04 0.045 0.065 0.07 -
P/RPS 2.44 2.51 2.60 2.27 2.47 3.58 3.94 -28.65%
P/EPS -32.92 -34.67 59.67 -376.76 -40.66 -83.56 -89.37 -50.52%
EY -3.04 -2.88 1.68 -0.27 -2.46 -1.20 -1.12 102.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.35 0.31 0.35 0.50 0.54 -26.32%

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