[BORNOIL] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -147.25%
YoY- -46.98%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 12,224 15,420 28,872 38,624 51,348 46,788 37,532 -17.04%
PBT -9,168 -4,444 -12,488 -8,264 -5,652 -7,080 -6,756 5.21%
Tax 0 0 60 80 84 7,080 6,756 -
NP -9,168 -4,444 -12,428 -8,184 -5,568 0 0 -
-
NP to SH -9,168 -4,444 -12,428 -8,184 -5,568 -7,008 -6,672 5.43%
-
Tax Rate - - - - - - - -
Total Cost 21,392 19,864 41,300 46,808 56,916 46,788 37,532 -8.94%
-
Net Worth 79,037 47,447 63,040 79,517 66,420 30,481 33,785 15.20%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 79,037 47,447 63,040 79,517 66,420 30,481 33,785 15.20%
NOSH 121,914 90,325 90,057 89,344 70,659 27,460 26,602 28.86%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin -75.00% -28.82% -43.05% -21.19% -10.84% 0.00% 0.00% -
ROE -11.60% -9.37% -19.71% -10.29% -8.38% -22.99% -19.75% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 10.03 17.07 32.06 43.23 72.67 170.38 141.08 -35.62%
EPS -7.52 -4.92 -13.80 -9.16 -7.88 -25.52 -25.08 -18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6483 0.5253 0.70 0.89 0.94 1.11 1.27 -10.59%
Adjusted Per Share Value based on latest NOSH - 89,344
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 0.10 0.13 0.24 0.32 0.43 0.39 0.31 -17.17%
EPS -0.08 -0.04 -0.10 -0.07 -0.05 -0.06 -0.06 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0066 0.0039 0.0052 0.0066 0.0055 0.0025 0.0028 15.35%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.07 0.81 0.23 0.62 0.44 1.16 1.01 -
P/RPS 10.67 4.74 0.72 1.43 0.61 0.68 0.72 56.69%
P/EPS -14.23 -16.46 -1.67 -6.77 -5.58 -4.55 -4.03 23.38%
EY -7.03 -6.07 -60.00 -14.77 -17.91 -22.00 -24.83 -18.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.54 0.33 0.70 0.47 1.05 0.80 12.81%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 06/07/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.40 0.97 0.22 0.50 0.57 0.93 0.98 -
P/RPS 13.96 5.68 0.69 1.16 0.78 0.55 0.69 65.03%
P/EPS -18.62 -19.72 -1.59 -5.46 -7.23 -3.64 -3.91 29.69%
EY -5.37 -5.07 -62.73 -18.32 -13.82 -27.44 -25.59 -22.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.85 0.31 0.56 0.61 0.84 0.77 18.74%

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