[BORNOIL] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 71.32%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 5,978,944 58,528 40,700 40,024 29,768 21,056 18,980 160.62%
PBT 42,800 2,100 -6,384 -2,060 -1,912 -3,096 -7,160 -
Tax 0 0 0 -260 0 0 0 -
NP 42,800 2,100 -6,384 -2,320 -1,912 -3,096 -7,160 -
-
NP to SH 42,800 2,100 -6,384 -2,320 -1,912 -3,096 -7,160 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 5,936,144 56,428 47,084 42,344 31,680 24,152 26,140 146.79%
-
Net Worth 564,722 29,414 208,366 183,800 169,247 158,347 83,746 37.41%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 564,722 29,414 208,366 183,800 169,247 158,347 83,746 37.41%
NOSH 2,972,222 37,234 221,666 200,000 177,037 161,250 159,821 62.69%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 0.72% 3.59% -15.69% -5.80% -6.42% -14.70% -37.72% -
ROE 7.58% 7.14% -3.06% -1.26% -1.13% -1.96% -8.55% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 201.16 157.19 18.36 20.01 16.81 13.06 11.88 60.17%
EPS 1.44 5.64 -2.88 -1.16 -1.08 -1.92 -4.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.79 0.94 0.919 0.956 0.982 0.524 -15.54%
Adjusted Per Share Value based on latest NOSH - 200,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 49.77 0.49 0.34 0.33 0.25 0.18 0.16 160.07%
EPS 0.36 0.02 -0.05 -0.02 -0.02 -0.03 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0024 0.0173 0.0153 0.0141 0.0132 0.007 37.31%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.15 0.80 0.64 0.305 0.41 0.52 0.17 -
P/RPS 0.07 0.51 3.49 1.52 2.44 3.98 1.43 -39.49%
P/EPS 10.42 14.18 -22.22 -26.29 -37.96 -27.08 -3.79 -
EY 9.60 7.05 -4.50 -3.80 -2.63 -3.69 -26.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.01 0.68 0.33 0.43 0.53 0.32 16.23%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.15 0.66 0.675 0.405 0.34 0.46 0.15 -
P/RPS 0.07 0.42 3.68 2.02 2.02 3.52 1.26 -38.20%
P/EPS 10.42 11.70 -23.44 -34.91 -31.48 -23.96 -3.35 -
EY 9.60 8.55 -4.27 -2.86 -3.18 -4.17 -29.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.72 0.44 0.36 0.47 0.29 18.16%

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