[BORNOIL] QoQ TTM Result on 31-Jan-2016 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- -15.65%
YoY- 62.83%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 3,682,911 2,756,426 1,760,069 279,965 125,471 122,672 90,830 1067.08%
PBT 41,836 23,627 22,166 11,991 13,171 9,374 8,926 178.75%
Tax -2,698 -857 -857 -857 29 33 33 -
NP 39,138 22,770 21,309 11,134 13,200 9,407 8,959 166.04%
-
NP to SH 39,138 22,770 21,309 11,134 13,200 9,407 8,959 166.04%
-
Tax Rate 6.45% 3.63% 3.87% 7.15% -0.22% -0.35% -0.37% -
Total Cost 3,643,773 2,733,656 1,738,760 268,831 112,271 113,265 81,871 1141.51%
-
Net Worth 581,492 550,999 564,722 402,054 301,287 296,502 29,414 624.54%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 581,492 550,999 564,722 402,054 301,287 296,502 29,414 624.54%
NOSH 3,028,801 2,899,999 2,972,222 2,233,636 381,376 380,131 37,234 1752.52%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 1.06% 0.83% 1.21% 3.98% 10.52% 7.67% 9.86% -
ROE 6.73% 4.13% 3.77% 2.77% 4.38% 3.17% 30.46% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 121.60 95.05 59.22 12.53 32.90 32.27 243.94 -36.99%
EPS 1.29 0.79 0.72 0.50 3.46 2.47 24.06 -85.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.19 0.19 0.18 0.79 0.78 0.79 -60.88%
Adjusted Per Share Value based on latest NOSH - 2,233,636
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 30.66 22.95 14.65 2.33 1.04 1.02 0.76 1063.16%
EPS 0.33 0.19 0.18 0.09 0.11 0.08 0.07 179.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 0.0459 0.047 0.0335 0.0251 0.0247 0.0024 634.18%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.165 0.185 0.15 0.155 0.21 0.595 0.80 -
P/RPS 0.14 0.19 0.25 1.24 0.64 1.84 0.33 -43.39%
P/EPS 12.77 23.56 20.92 31.10 6.07 24.04 3.32 144.49%
EY 7.83 4.24 4.78 3.22 16.48 4.16 30.08 -59.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.97 0.79 0.86 0.27 0.76 1.01 -10.12%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 28/12/16 30/09/16 30/06/16 29/03/16 28/12/15 21/09/15 30/06/15 -
Price 0.175 0.185 0.15 0.155 0.15 0.61 0.66 -
P/RPS 0.14 0.19 0.25 1.24 0.46 1.89 0.27 -35.32%
P/EPS 13.54 23.56 20.92 31.10 4.33 24.65 2.74 188.71%
EY 7.38 4.24 4.78 3.22 23.07 4.06 36.46 -65.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 0.79 0.86 0.19 0.78 0.84 5.45%

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