[BORNOIL] YoY Annual (Unaudited) Result on 31-Jan-2007 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
YoY- 7.75%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 22,395 19,600 15,419 9,576 24,367 36,573 47,966 -11.91%
PBT -4,011 -14,297 -19,876 -18,467 -20,087 -17,051 -2,944 5.28%
Tax -199 0 0 0 4 62 -366 -9.64%
NP -4,210 -14,297 -19,876 -18,467 -20,083 -16,989 -3,310 4.08%
-
NP to SH -4,210 -14,366 -19,875 -18,469 -20,021 -16,989 -3,310 4.08%
-
Tax Rate - - - - - - - -
Total Cost 26,605 33,897 35,295 28,043 44,450 53,562 51,276 -10.34%
-
Net Worth 85,755 90,081 77,798 62,674 48,452 65,874 70,983 3.19%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 85,755 90,081 77,798 62,674 48,452 65,874 70,983 3.19%
NOSH 160,290 160,459 122,633 98,081 90,109 90,140 77,156 12.94%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin -18.80% -72.94% -128.91% -192.85% -82.42% -46.45% -6.90% -
ROE -4.91% -15.95% -25.55% -29.47% -41.32% -25.79% -4.66% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 13.97 12.21 12.57 9.76 27.04 40.57 62.17 -22.01%
EPS -2.60 -9.00 -16.10 -18.67 -22.22 -18.90 -4.29 -8.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.5614 0.6344 0.639 0.5377 0.7308 0.92 -8.63%
Adjusted Per Share Value based on latest NOSH - 115,919
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 0.19 0.16 0.13 0.08 0.20 0.30 0.40 -11.65%
EPS -0.04 -0.12 -0.17 -0.15 -0.17 -0.14 -0.03 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0072 0.0075 0.0065 0.0052 0.004 0.0055 0.0059 3.37%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.28 0.11 0.78 1.99 0.71 0.38 0.71 -
P/RPS 2.00 0.90 6.20 20.38 2.63 0.94 1.14 9.81%
P/EPS -10.66 -1.23 -4.81 -10.57 -3.20 -2.02 -16.55 -7.06%
EY -9.38 -81.39 -20.78 -9.46 -31.29 -49.60 -6.04 7.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.20 1.23 3.11 1.32 0.52 0.77 -6.32%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.19 0.11 0.41 1.40 0.77 0.29 0.67 -
P/RPS 1.36 0.90 3.26 14.34 2.85 0.71 1.08 3.91%
P/EPS -7.23 -1.23 -2.53 -7.43 -3.47 -1.54 -15.62 -12.03%
EY -13.82 -81.39 -39.53 -13.45 -28.86 -64.99 -6.40 13.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.20 0.65 2.19 1.43 0.40 0.73 -11.10%

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