[BORNOIL] QoQ TTM Result on 31-Jul-2006 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 1.5%
YoY- -39.19%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 10,169 10,968 16,831 19,497 21,004 24,367 24,589 -44.58%
PBT -10,282 -9,101 -18,061 -17,779 -18,075 -20,086 -12,580 -12.61%
Tax 0 0 3 3 29 44 63 -
NP -10,282 -9,101 -18,058 -17,776 -18,046 -20,042 -12,517 -12.32%
-
NP to SH -10,282 -9,101 -18,090 -17,755 -18,025 -20,021 -12,464 -12.07%
-
Tax Rate - - - - - - - -
Total Cost 20,451 20,069 34,889 37,273 39,050 44,409 37,106 -32.85%
-
Net Worth 79,037 77,619 58,323 42,719 47,447 49,213 58,387 22.43%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 79,037 77,619 58,323 42,719 47,447 49,213 58,387 22.43%
NOSH 121,914 115,919 95,800 90,126 90,325 90,135 90,076 22.42%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -101.11% -82.98% -107.29% -91.17% -85.92% -82.25% -50.90% -
ROE -13.01% -11.73% -31.02% -41.56% -37.99% -40.68% -21.35% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 8.34 9.46 17.57 21.63 23.25 27.03 27.30 -54.73%
EPS -8.43 -7.85 -18.88 -19.70 -19.96 -22.21 -13.84 -28.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6483 0.6696 0.6088 0.474 0.5253 0.546 0.6482 0.01%
Adjusted Per Share Value based on latest NOSH - 90,126
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 0.08 0.09 0.14 0.16 0.17 0.20 0.20 -45.80%
EPS -0.09 -0.08 -0.15 -0.15 -0.15 -0.17 -0.10 -6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0066 0.0065 0.0049 0.0036 0.0039 0.0041 0.0049 22.03%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.07 1.99 3.02 1.02 0.81 0.71 0.74 -
P/RPS 12.83 21.03 17.19 4.72 3.48 2.63 2.71 182.75%
P/EPS -12.69 -25.35 -15.99 -5.18 -4.06 -3.20 -5.35 78.13%
EY -7.88 -3.95 -6.25 -19.31 -24.64 -31.28 -18.70 -43.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.97 4.96 2.15 1.54 1.30 1.14 28.04%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 06/07/06 31/03/06 30/12/05 -
Price 1.40 1.40 1.78 1.38 0.97 0.77 0.70 -
P/RPS 16.78 14.80 10.13 6.38 4.17 2.85 2.56 251.44%
P/EPS -16.60 -17.83 -9.43 -7.01 -4.86 -3.47 -5.06 121.26%
EY -6.02 -5.61 -10.61 -14.28 -20.57 -28.85 -19.77 -54.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.09 2.92 2.91 1.85 1.41 1.08 58.94%

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