[BORNOIL] QoQ TTM Result on 31-Jul-2005 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 3.84%
YoY- -86.82%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 21,004 24,367 24,589 33,210 37,148 39,586 44,382 -39.35%
PBT -18,075 -20,086 -12,580 -12,832 -13,333 -12,277 -9,452 54.24%
Tax 29 44 63 76 67 72 -182 -
NP -18,046 -20,042 -12,517 -12,756 -13,266 -12,205 -9,634 52.13%
-
NP to SH -18,025 -20,021 -12,464 -12,756 -13,266 -12,205 -9,634 52.01%
-
Tax Rate - - - - - - - -
Total Cost 39,050 44,409 37,106 45,966 50,414 51,791 54,016 -19.49%
-
Net Worth 47,447 49,213 58,387 60,374 63,040 68,549 74,869 -26.28%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 47,447 49,213 58,387 60,374 63,040 68,549 74,869 -26.28%
NOSH 90,325 90,135 90,076 90,111 90,057 90,196 90,204 0.08%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -85.92% -82.25% -50.90% -38.41% -35.71% -30.83% -21.71% -
ROE -37.99% -40.68% -21.35% -21.13% -21.04% -17.80% -12.87% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 23.25 27.03 27.30 36.85 41.25 43.89 49.20 -39.41%
EPS -19.96 -22.21 -13.84 -14.16 -14.73 -13.53 -10.68 51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5253 0.546 0.6482 0.67 0.70 0.76 0.83 -26.34%
Adjusted Per Share Value based on latest NOSH - 90,111
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 0.17 0.20 0.20 0.28 0.31 0.33 0.37 -40.54%
EPS -0.15 -0.17 -0.10 -0.11 -0.11 -0.10 -0.08 52.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0039 0.0041 0.0049 0.005 0.0052 0.0057 0.0062 -26.64%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.81 0.71 0.74 0.31 0.23 0.38 0.30 -
P/RPS 3.48 2.63 2.71 0.84 0.56 0.87 0.61 220.29%
P/EPS -4.06 -3.20 -5.35 -2.19 -1.56 -2.81 -2.81 27.89%
EY -24.64 -31.28 -18.70 -45.66 -64.05 -35.61 -35.60 -21.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.30 1.14 0.46 0.33 0.50 0.36 164.22%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 06/07/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 30/12/04 -
Price 0.97 0.77 0.70 0.68 0.22 0.29 0.34 -
P/RPS 4.17 2.85 2.56 1.85 0.53 0.66 0.69 232.88%
P/EPS -4.86 -3.47 -5.06 -4.80 -1.49 -2.14 -3.18 32.78%
EY -20.57 -28.85 -19.77 -20.82 -66.96 -46.66 -31.41 -24.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.41 1.08 1.01 0.31 0.38 0.41 173.81%

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