[BORNOIL] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 26.69%
YoY- 46.8%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 42,620 44,784 47,965 49,510 51,677 51,659 50,519 -10.72%
PBT -6,622 -3,595 -2,942 -3,157 -4,383 -5,444 -5,801 9.23%
Tax -206 -368 -367 -109 -72 105 102 -
NP -6,828 -3,963 -3,309 -3,266 -4,455 -5,339 -5,699 12.81%
-
NP to SH -6,828 -3,963 -3,309 -3,266 -4,455 -5,339 -5,699 12.81%
-
Tax Rate - - - - - - - -
Total Cost 49,448 48,747 51,274 52,776 56,132 56,998 56,218 -8.20%
-
Net Worth 77,400 79,517 77,410 71,609 69,750 66,420 56,058 24.01%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 77,400 79,517 77,410 71,609 69,750 66,420 56,058 24.01%
NOSH 90,000 89,344 84,142 76,999 75,000 70,659 59,636 31.60%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -16.02% -8.85% -6.90% -6.60% -8.62% -10.34% -11.28% -
ROE -8.82% -4.98% -4.27% -4.56% -6.39% -8.04% -10.17% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 47.36 50.12 57.00 64.30 68.90 73.11 84.71 -32.15%
EPS -7.59 -4.44 -3.93 -4.24 -5.94 -7.56 -9.56 -14.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.89 0.92 0.93 0.93 0.94 0.94 -5.76%
Adjusted Per Share Value based on latest NOSH - 76,999
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 0.35 0.37 0.40 0.41 0.43 0.43 0.42 -11.45%
EPS -0.06 -0.03 -0.03 -0.03 -0.04 -0.04 -0.05 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0064 0.0066 0.0064 0.006 0.0058 0.0055 0.0047 22.87%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.50 0.62 0.71 0.67 0.62 0.44 0.58 -
P/RPS 1.06 1.24 1.25 1.04 0.90 0.60 0.68 34.47%
P/EPS -6.59 -13.98 -18.05 -15.80 -10.44 -5.82 -6.07 5.63%
EY -15.17 -7.15 -5.54 -6.33 -9.58 -17.17 -16.48 -5.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.77 0.72 0.67 0.47 0.62 -4.35%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.39 0.50 0.67 0.81 0.61 0.57 0.46 -
P/RPS 0.82 1.00 1.18 1.26 0.89 0.78 0.54 32.14%
P/EPS -5.14 -11.27 -17.04 -19.10 -10.27 -7.54 -4.81 4.52%
EY -19.45 -8.87 -5.87 -5.24 -9.74 -13.26 -20.77 -4.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.73 0.87 0.66 0.61 0.49 -5.52%

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