[BORNOIL] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 19.36%
YoY- 256.52%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Revenue 85,316 58,866 44,090 104,812 89,060 0 85,304 0.00%
PBT 58,002 28,372 -6,684 1,876 -1,150 0 18,616 23.31%
Tax -506 -254 -346 -76 0 0 0 -
NP 57,496 28,118 -7,030 1,800 -1,150 0 18,616 23.11%
-
NP to SH 57,496 28,118 -7,030 1,800 -1,150 0 18,616 23.11%
-
Tax Rate 0.87% 0.90% - 4.05% - - 0.00% -
Total Cost 27,820 30,748 51,120 103,012 90,210 0 66,688 -14.89%
-
Net Worth 954,740 799,225 687,808 668,313 675,900 0 501,200 12.62%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Net Worth 954,740 799,225 687,808 668,313 675,900 0 501,200 12.62%
NOSH 9,676,617 8,090,289 6,741,683 5,300,454 5,300,454 4,504,999 3,580,000 20.12%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
NP Margin 67.39% 47.77% -15.94% 1.72% -1.29% 0.00% 21.82% -
ROE 6.02% 3.52% -1.02% 0.27% -0.17% 0.00% 3.71% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
RPS 0.89 0.81 0.71 2.04 1.71 0.00 2.38 -16.59%
EPS 0.64 0.40 -0.12 0.04 -0.02 0.00 0.52 3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.13 0.13 0.00 0.14 -6.01%
Adjusted Per Share Value based on latest NOSH - 5,300,454
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
RPS 0.71 0.49 0.37 0.87 0.74 0.00 0.71 0.00%
EPS 0.48 0.23 -0.06 0.01 -0.01 0.00 0.15 23.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0665 0.0573 0.0556 0.0563 0.00 0.0417 12.63%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 31/07/17 -
Price 0.025 0.03 0.04 0.045 0.045 0.085 0.10 -
P/RPS 2.80 3.70 5.67 2.21 2.63 0.00 4.20 -7.20%
P/EPS 4.15 7.75 -35.58 128.52 -203.45 0.00 19.23 -24.63%
EY 24.09 12.90 -2.81 0.78 -0.49 0.00 5.20 32.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.36 0.35 0.35 0.00 0.71 -17.51%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 CAGR
Date 24/02/23 25/02/22 25/02/21 27/02/20 28/02/19 - 29/09/17 -
Price 0.02 0.025 0.04 0.04 0.04 0.00 0.095 -
P/RPS 2.24 3.09 5.67 1.96 2.34 0.00 3.99 -10.10%
P/EPS 3.32 6.46 -35.58 114.24 -180.84 0.00 18.27 -26.98%
EY 30.11 15.48 -2.81 0.88 -0.55 0.00 5.47 36.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.36 0.31 0.31 0.00 0.68 -20.20%

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