[BORNOIL] QoQ TTM Result on 31-Oct-2016 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 71.88%
YoY- 196.5%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 1,000,586 2,048,124 3,523,463 3,682,911 2,756,426 1,760,069 279,965 146.19%
PBT 38,948 43,298 48,741 41,836 23,627 22,166 11,991 130.09%
Tax -1,322 -1,322 -1,322 -2,698 -857 -857 -857 35.88%
NP 37,626 41,976 47,419 39,138 22,770 21,309 11,134 136.63%
-
NP to SH 37,627 41,976 47,419 39,138 22,770 21,309 11,134 136.64%
-
Tax Rate 3.39% 3.05% 2.71% 6.45% 3.63% 3.87% 7.15% -
Total Cost 962,960 2,006,148 3,476,044 3,643,773 2,733,656 1,738,760 268,831 146.58%
-
Net Worth 587,547 618,470 575,472 581,492 550,999 564,722 402,054 30.78%
Dividend
30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 587,547 618,470 575,472 581,492 550,999 564,722 402,054 30.78%
NOSH 3,092,352 3,092,352 3,028,801 3,028,801 2,899,999 2,972,222 2,233,636 25.87%
Ratio Analysis
30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 3.76% 2.05% 1.35% 1.06% 0.83% 1.21% 3.98% -
ROE 6.40% 6.79% 8.24% 6.73% 4.13% 3.77% 2.77% -
Per Share
30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 32.36 66.23 116.33 121.60 95.05 59.22 12.53 95.64%
EPS 1.22 1.36 1.57 1.29 0.79 0.72 0.50 87.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.19 0.192 0.19 0.19 0.18 3.89%
Adjusted Per Share Value based on latest NOSH - 3,028,801
30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 8.34 17.08 29.38 30.71 22.99 14.68 2.33 146.45%
EPS 0.31 0.35 0.40 0.33 0.19 0.18 0.09 139.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.0516 0.048 0.0485 0.0459 0.0471 0.0335 30.86%
Price Multiplier on Financial Quarter End Date
30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 30/06/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.105 0.185 0.16 0.165 0.185 0.15 0.155 -
P/RPS 0.32 0.28 0.14 0.14 0.19 0.25 1.24 -61.64%
P/EPS 8.63 13.63 10.22 12.77 23.56 20.92 31.10 -59.61%
EY 11.59 7.34 9.79 7.83 4.24 4.78 3.22 147.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.93 0.84 0.86 0.97 0.79 0.86 -27.10%
Price Multiplier on Announcement Date
30/06/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date - 30/06/17 31/03/17 28/12/16 30/09/16 30/06/16 29/03/16 -
Price 0.00 0.105 0.19 0.175 0.185 0.15 0.155 -
P/RPS 0.00 0.16 0.16 0.14 0.19 0.25 1.24 -
P/EPS 0.00 7.74 12.14 13.54 23.56 20.92 31.10 -
EY 0.00 12.93 8.24 7.38 4.24 4.78 3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 1.00 0.91 0.97 0.79 0.86 -

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