[BORNOIL] QoQ TTM Result on 31-Jul-2014 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- -93.98%
YoY- -77.4%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 90,830 86,373 61,947 51,314 48,037 47,868 46,219 57.08%
PBT 8,926 6,805 2,283 547 2,532 3,613 -2,505 -
Tax 33 33 -322 -422 -457 -522 -200 -
NP 8,959 6,838 1,961 125 2,075 3,091 -2,705 -
-
NP to SH 8,959 6,838 1,961 125 2,075 3,091 295 879.50%
-
Tax Rate -0.37% -0.48% 14.10% 77.15% 18.05% 14.45% - -
Total Cost 81,871 79,535 59,986 51,189 45,962 44,777 48,924 41.08%
-
Net Worth 29,414 269,384 203,903 218,768 208,366 1,663,800 195,199 -71.78%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 29,414 269,384 203,903 218,768 208,366 1,663,800 195,199 -71.78%
NOSH 37,234 332,573 237,096 230,283 221,666 1,770,000 203,333 -67.85%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 9.86% 7.92% 3.17% 0.24% 4.32% 6.46% -5.85% -
ROE 30.46% 2.54% 0.96% 0.06% 1.00% 0.19% 0.15% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 243.94 25.97 26.13 22.28 21.67 2.70 22.73 388.66%
EPS 24.06 2.06 0.83 0.05 0.94 0.17 0.15 2879.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.81 0.86 0.95 0.94 0.94 0.96 -12.21%
Adjusted Per Share Value based on latest NOSH - 230,283
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 0.76 0.72 0.52 0.43 0.40 0.40 0.39 56.20%
EPS 0.07 0.06 0.02 0.00 0.02 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0025 0.0225 0.017 0.0182 0.0174 0.1387 0.0163 -71.44%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.80 0.90 0.835 0.635 0.64 0.63 0.455 -
P/RPS 0.33 3.47 3.20 2.85 2.95 23.30 2.00 -70.01%
P/EPS 3.32 43.77 100.96 1,169.84 68.37 360.76 313.62 -95.21%
EY 30.08 2.28 0.99 0.09 1.46 0.28 0.32 1984.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 0.97 0.67 0.68 0.67 0.47 66.75%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 30/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.66 0.82 0.905 0.65 0.675 0.67 0.60 -
P/RPS 0.27 3.16 3.46 2.92 3.11 24.77 2.64 -78.22%
P/EPS 2.74 39.88 109.42 1,197.47 72.11 383.66 413.56 -96.50%
EY 36.46 2.51 0.91 0.08 1.39 0.26 0.24 2773.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.01 1.05 0.68 0.72 0.71 0.63 21.20%

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