[BORNOIL] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -177.94%
YoY- -118.15%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
Revenue 94,574 94,528 91,154 47,403 86,208 40,135 90,276 5.21%
PBT -1,456 245 -2,509 -4,017 5,291 6,465 21,937 -
Tax -4,299 -4,299 -1,504 -60 -60 0 523 -
NP -5,755 -4,054 -4,013 -4,077 5,231 6,465 22,460 -
-
NP to SH -5,755 -4,054 -4,015 -4,077 5,231 6,465 22,460 -
-
Tax Rate - 1,754.69% - - 1.13% 0.00% -2.38% -
Total Cost 100,329 98,582 95,167 51,480 80,977 33,670 67,816 53.41%
-
Net Worth 675,973 677,512 666,351 0 634,474 0 675,919 0.00%
Dividend
30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
Net Worth 675,973 677,512 666,351 0 634,474 0 675,919 0.00%
NOSH 5,300,454 5,300,454 5,300,454 4,880,573 5,187,149 4,827,999 4,827,999 10.74%
Ratio Analysis
30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
NP Margin -6.09% -4.29% -4.40% -8.60% 6.07% 16.11% 24.88% -
ROE -0.85% -0.60% -0.60% 0.00% 0.82% 0.00% 3.32% -
Per Share
30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
RPS 1.82 1.81 1.78 0.97 1.77 0.83 1.87 -2.91%
EPS -0.11 -0.08 -0.08 -0.08 0.11 0.13 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.00 0.13 0.00 0.14 -7.77%
Adjusted Per Share Value based on latest NOSH - 4,880,573
30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
RPS 0.79 0.79 0.76 0.39 0.72 0.33 0.75 5.84%
EPS -0.05 -0.03 -0.03 -0.03 0.04 0.05 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0564 0.0555 0.00 0.0528 0.00 0.0563 0.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
Date 28/09/18 29/06/18 30/04/18 30/03/18 30/01/18 29/12/17 31/10/17 -
Price 0.055 0.07 0.09 0.08 0.085 0.085 0.095 -
P/RPS 3.02 3.86 5.06 8.24 4.81 10.22 5.08 -43.35%
P/EPS -49.69 -89.99 -114.90 -95.77 79.31 63.48 20.42 -
EY -2.01 -1.11 -0.87 -1.04 1.26 1.58 4.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.69 0.00 0.65 0.00 0.68 -40.93%
Price Multiplier on Announcement Date
30/09/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
Date 29/11/18 28/08/18 29/06/18 - 30/03/18 - 29/12/17 -
Price 0.045 0.065 0.07 0.00 0.08 0.00 0.085 -
P/RPS 2.47 3.58 3.94 0.00 4.53 0.00 4.55 -48.70%
P/EPS -40.66 -83.56 -89.37 0.00 74.64 0.00 18.27 -
EY -2.46 -1.20 -1.12 0.00 1.34 0.00 5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.50 0.54 0.00 0.62 0.00 0.61 -45.50%

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