[BORNOIL] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 3.16%
YoY- 57.31%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 51,659 50,519 46,901 43,311 39,847 37,533 36,475 26.19%
PBT -5,444 -5,801 -7,172 -7,858 -8,068 -7,987 -17,990 -55.02%
Tax 105 102 1,033 1,023 2,177 3,848 16,259 -96.56%
NP -5,339 -5,699 -6,139 -6,835 -5,891 -4,139 -1,731 112.32%
-
NP to SH -5,339 -5,699 -6,139 -6,835 -7,058 -6,974 -17,906 -55.46%
-
Tax Rate - - - - - - - -
Total Cost 56,998 56,218 53,040 50,146 45,738 41,672 38,206 30.65%
-
Net Worth 66,420 56,058 29,100 29,637 30,481 31,385 32,589 60.96%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 66,420 56,058 29,100 29,637 30,481 31,385 32,589 60.96%
NOSH 70,659 59,636 27,453 27,441 27,460 27,056 26,712 91.60%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin -10.34% -11.28% -13.09% -15.78% -14.78% -11.03% -4.75% -
ROE -8.04% -10.17% -21.10% -23.06% -23.16% -22.22% -54.94% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 73.11 84.71 170.84 157.83 145.10 138.72 136.54 -34.13%
EPS -7.56 -9.56 -22.36 -24.91 -25.70 -25.78 -67.03 -76.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 1.06 1.08 1.11 1.16 1.22 -15.99%
Adjusted Per Share Value based on latest NOSH - 27,441
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 0.43 0.42 0.39 0.36 0.33 0.31 0.30 27.20%
EPS -0.04 -0.05 -0.05 -0.06 -0.06 -0.06 -0.15 -58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0047 0.0024 0.0025 0.0025 0.0026 0.0027 60.90%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.44 0.58 1.01 1.03 1.16 1.19 1.01 -
P/RPS 0.60 0.68 0.59 0.65 0.80 0.86 0.74 -13.08%
P/EPS -5.82 -6.07 -4.52 -4.14 -4.51 -4.62 -1.51 146.43%
EY -17.17 -16.48 -22.14 -24.18 -22.16 -21.66 -66.37 -59.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.62 0.95 0.95 1.05 1.03 0.83 -31.62%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 31/03/03 31/12/02 26/09/02 28/06/02 27/03/02 24/12/01 -
Price 0.57 0.46 0.55 0.93 0.93 1.08 1.32 -
P/RPS 0.78 0.54 0.32 0.59 0.64 0.78 0.97 -13.56%
P/EPS -7.54 -4.81 -2.46 -3.73 -3.62 -4.19 -1.97 145.28%
EY -13.26 -20.77 -40.66 -26.78 -27.64 -23.87 -50.78 -59.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.52 0.86 0.84 0.93 1.08 -31.74%

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