[BORNOIL] QoQ TTM Result on 31-Jul-2007 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -36.35%
YoY- 21.04%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 17,240 15,407 13,215 8,707 10,169 10,968 16,831 1.61%
PBT -19,089 -18,346 -14,017 -14,019 -10,282 -9,101 -18,061 3.76%
Tax 0 0 0 0 0 0 3 -
NP -19,089 -18,346 -14,017 -14,019 -10,282 -9,101 -18,058 3.77%
-
NP to SH -19,089 -18,346 -14,017 -14,019 -10,282 -9,101 -18,090 3.65%
-
Tax Rate - - - - - - - -
Total Cost 36,329 33,753 27,232 22,726 20,451 20,069 34,889 2.73%
-
Net Worth 77,984 82,194 76,239 77,778 79,037 77,619 58,323 21.39%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 77,984 82,194 76,239 77,778 79,037 77,619 58,323 21.39%
NOSH 123,373 124,858 124,675 123,831 121,914 115,919 95,800 18.38%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -110.73% -119.08% -106.07% -161.01% -101.11% -82.98% -107.29% -
ROE -24.48% -22.32% -18.39% -18.02% -13.01% -11.73% -31.02% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 13.97 12.34 10.60 7.03 8.34 9.46 17.57 -14.18%
EPS -15.47 -14.69 -11.24 -11.32 -8.43 -7.85 -18.88 -12.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6321 0.6583 0.6115 0.6281 0.6483 0.6696 0.6088 2.53%
Adjusted Per Share Value based on latest NOSH - 123,831
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 0.14 0.13 0.11 0.07 0.08 0.09 0.14 0.00%
EPS -0.16 -0.15 -0.12 -0.12 -0.09 -0.08 -0.15 4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0065 0.0068 0.0063 0.0065 0.0066 0.0065 0.0049 20.74%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.41 0.78 1.00 1.24 1.07 1.99 3.02 -
P/RPS 2.93 6.32 9.43 17.64 12.83 21.03 17.19 -69.29%
P/EPS -2.65 -5.31 -8.89 -10.95 -12.69 -25.35 -15.99 -69.86%
EY -37.74 -18.84 -11.24 -9.13 -7.88 -3.95 -6.25 231.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.18 1.64 1.97 1.65 2.97 4.96 -74.23%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.41 0.94 1.11 1.40 1.40 1.78 -
P/RPS 1.86 3.32 8.87 15.79 16.78 14.80 10.13 -67.72%
P/EPS -1.68 -2.79 -8.36 -9.80 -16.60 -17.83 -9.43 -68.37%
EY -59.51 -35.84 -11.96 -10.20 -6.02 -5.61 -10.61 216.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.62 1.54 1.77 2.16 2.09 2.92 -73.01%

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