[BORNOIL] QoQ TTM Result on 31-Jul-2013 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 111.24%
YoY- 111.47%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 48,037 47,868 46,219 43,991 35,894 33,330 31,946 31.35%
PBT 2,532 3,613 -2,505 -2,347 -7,857 -7,820 -4,052 -
Tax -457 -522 -200 -100 -65 0 -2 3674.94%
NP 2,075 3,091 -2,705 -2,447 -7,922 -7,820 -4,054 -
-
NP to SH 2,075 3,091 295 553 -4,922 -4,820 -4,054 -
-
Tax Rate 18.05% 14.45% - - - - - -
Total Cost 45,962 44,777 48,924 46,438 43,816 41,150 36,000 17.74%
-
Net Worth 208,366 1,663,800 195,199 188,472 183,800 184,115 169,951 14.59%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 208,366 1,663,800 195,199 188,472 183,800 184,115 169,951 14.59%
NOSH 221,666 1,770,000 203,333 200,502 200,000 199,475 178,333 15.65%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 4.32% 6.46% -5.85% -5.56% -22.07% -23.46% -12.69% -
ROE 1.00% 0.19% 0.15% 0.29% -2.68% -2.62% -2.39% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 21.67 2.70 22.73 21.94 17.95 16.71 17.91 13.58%
EPS 0.94 0.17 0.15 0.28 -2.46 -2.42 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.96 0.94 0.919 0.923 0.953 -0.91%
Adjusted Per Share Value based on latest NOSH - 200,502
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 0.40 0.40 0.39 0.37 0.30 0.28 0.27 30.04%
EPS 0.02 0.03 0.00 0.00 -0.04 -0.04 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0174 0.1387 0.0163 0.0157 0.0153 0.0154 0.0142 14.55%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.64 0.63 0.455 0.455 0.305 0.39 0.44 -
P/RPS 2.95 23.30 2.00 2.07 1.70 2.33 2.46 12.91%
P/EPS 68.37 360.76 313.62 164.97 -12.39 -16.14 -19.36 -
EY 1.46 0.28 0.32 0.61 -8.07 -6.20 -5.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.47 0.48 0.33 0.42 0.46 29.86%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 28/03/13 27/12/12 -
Price 0.675 0.67 0.60 0.43 0.405 0.35 0.43 -
P/RPS 3.11 24.77 2.64 1.96 2.26 2.09 2.40 18.91%
P/EPS 72.11 383.66 413.56 155.91 -16.46 -14.48 -18.92 -
EY 1.39 0.26 0.24 0.64 -6.08 -6.90 -5.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.63 0.46 0.44 0.38 0.45 36.91%

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