[BORNOIL] QoQ TTM Result on 31-Jul-2012 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -2.93%
YoY- -106.55%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 35,894 33,330 31,946 29,928 27,686 25,508 23,265 33.55%
PBT -7,857 -7,820 -4,052 -4,818 -4,681 -4,977 -7,639 1.89%
Tax -65 0 -2 -2 -2 -2 57 -
NP -7,922 -7,820 -4,054 -4,820 -4,683 -4,979 -7,582 2.97%
-
NP to SH -4,922 -4,820 -4,054 -4,820 -4,683 -4,979 -7,582 -25.04%
-
Tax Rate - - - - - - - -
Total Cost 43,816 41,150 36,000 34,748 32,369 30,487 30,847 26.38%
-
Net Worth 183,800 184,115 169,951 171,633 169,247 158,436 160,189 9.60%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 183,800 184,115 169,951 171,633 169,247 158,436 160,189 9.60%
NOSH 200,000 199,475 178,333 180,666 177,037 165,555 164,905 13.74%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -22.07% -23.46% -12.69% -16.11% -16.91% -19.52% -32.59% -
ROE -2.68% -2.62% -2.39% -2.81% -2.77% -3.14% -4.73% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 17.95 16.71 17.91 16.57 15.64 15.41 14.11 17.42%
EPS -2.46 -2.42 -2.27 -2.67 -2.65 -3.01 -4.60 -34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.919 0.923 0.953 0.95 0.956 0.957 0.9714 -3.63%
Adjusted Per Share Value based on latest NOSH - 180,666
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 0.30 0.28 0.27 0.25 0.23 0.21 0.19 35.63%
EPS -0.04 -0.04 -0.03 -0.04 -0.04 -0.04 -0.06 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0153 0.0141 0.0143 0.0141 0.0132 0.0133 9.79%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.305 0.39 0.44 0.55 0.41 0.40 0.42 -
P/RPS 1.70 2.33 2.46 3.32 2.62 2.60 2.98 -31.23%
P/EPS -12.39 -16.14 -19.36 -20.62 -15.50 -13.30 -9.13 22.59%
EY -8.07 -6.20 -5.17 -4.85 -6.45 -7.52 -10.95 -18.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.46 0.58 0.43 0.42 0.43 -16.19%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 28/03/13 27/12/12 28/09/12 29/06/12 30/03/12 23/12/11 -
Price 0.405 0.35 0.43 0.40 0.34 0.42 0.35 -
P/RPS 2.26 2.09 2.40 2.41 2.17 2.73 2.48 -6.01%
P/EPS -16.46 -14.48 -18.92 -14.99 -12.85 -13.97 -7.61 67.32%
EY -6.08 -6.90 -5.29 -6.67 -7.78 -7.16 -13.14 -40.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.45 0.42 0.36 0.44 0.36 14.32%

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