[BORNOIL] QoQ TTM Result on 31-Oct-2015 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 40.32%
YoY- 573.13%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 2,756,426 1,760,069 279,965 125,471 122,672 90,830 86,373 908.23%
PBT 23,627 22,166 11,991 13,171 9,374 8,926 6,805 129.46%
Tax -857 -857 -857 29 33 33 33 -
NP 22,770 21,309 11,134 13,200 9,407 8,959 6,838 123.15%
-
NP to SH 22,770 21,309 11,134 13,200 9,407 8,959 6,838 123.15%
-
Tax Rate 3.63% 3.87% 7.15% -0.22% -0.35% -0.37% -0.48% -
Total Cost 2,733,656 1,738,760 268,831 112,271 113,265 81,871 79,535 959.39%
-
Net Worth 550,999 564,722 402,054 301,287 296,502 29,414 269,384 61.20%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 550,999 564,722 402,054 301,287 296,502 29,414 269,384 61.20%
NOSH 2,899,999 2,972,222 2,233,636 381,376 380,131 37,234 332,573 324.20%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 0.83% 1.21% 3.98% 10.52% 7.67% 9.86% 7.92% -
ROE 4.13% 3.77% 2.77% 4.38% 3.17% 30.46% 2.54% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 95.05 59.22 12.53 32.90 32.27 243.94 25.97 137.68%
EPS 0.79 0.72 0.50 3.46 2.47 24.06 2.06 -47.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.79 0.78 0.79 0.81 -61.99%
Adjusted Per Share Value based on latest NOSH - 381,376
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 22.95 14.65 2.33 1.04 1.02 0.76 0.72 907.43%
EPS 0.19 0.18 0.09 0.11 0.08 0.07 0.06 115.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.047 0.0335 0.0251 0.0247 0.0024 0.0224 61.39%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.185 0.15 0.155 0.21 0.595 0.80 0.90 -
P/RPS 0.19 0.25 1.24 0.64 1.84 0.33 3.47 -85.60%
P/EPS 23.56 20.92 31.10 6.07 24.04 3.32 43.77 -33.85%
EY 4.24 4.78 3.22 16.48 4.16 30.08 2.28 51.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.86 0.27 0.76 1.01 1.11 -8.60%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 30/09/16 30/06/16 29/03/16 28/12/15 21/09/15 30/06/15 30/03/15 -
Price 0.185 0.15 0.155 0.15 0.61 0.66 0.82 -
P/RPS 0.19 0.25 1.24 0.46 1.89 0.27 3.16 -84.67%
P/EPS 23.56 20.92 31.10 4.33 24.65 2.74 39.88 -29.61%
EY 4.24 4.78 3.22 23.07 4.06 36.46 2.51 41.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.86 0.19 0.78 0.84 1.01 -2.66%

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