[BORNOIL] YoY Annualized Quarter Result on 31-Jan-2010 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 25.98%
YoY- 70.69%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 33,331 25,508 21,025 22,395 19,600 15,419 9,576 23.08%
PBT -7,819 -5,417 72,308 -4,011 -14,297 -19,876 -18,467 -13.33%
Tax -269 186 85 -199 0 0 0 -
NP -8,088 -5,231 72,393 -4,210 -14,297 -19,876 -18,467 -12.84%
-
NP to SH -8,088 -5,231 72,393 -4,210 -14,366 -19,875 -18,469 -12.84%
-
Tax Rate - - -0.12% - - - - -
Total Cost 41,419 30,739 -51,368 26,605 33,897 35,295 28,043 6.70%
-
Net Worth 170,661 158,498 158,306 85,755 90,081 77,798 62,674 18.15%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 170,661 158,498 158,306 85,755 90,081 77,798 62,674 18.15%
NOSH 185,501 165,966 160,392 160,290 160,459 122,633 98,081 11.19%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -24.27% -20.51% 344.32% -18.80% -72.94% -128.91% -192.85% -
ROE -4.74% -3.30% 45.73% -4.91% -15.95% -25.55% -29.47% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 17.97 15.37 13.11 13.97 12.21 12.57 9.76 10.69%
EPS -4.06 -3.15 45.10 -2.60 -9.00 -16.10 -18.67 -22.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.955 0.987 0.535 0.5614 0.6344 0.639 6.25%
Adjusted Per Share Value based on latest NOSH - 161,200
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 0.28 0.21 0.18 0.19 0.16 0.13 0.08 23.19%
EPS -0.07 -0.04 0.60 -0.04 -0.12 -0.17 -0.15 -11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0142 0.0132 0.0132 0.0072 0.0075 0.0065 0.0052 18.20%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.39 0.40 0.66 0.28 0.11 0.78 1.99 -
P/RPS 2.17 2.60 5.03 2.00 0.90 6.20 20.38 -31.13%
P/EPS -8.94 -12.69 1.46 -10.66 -1.23 -4.81 -10.57 -2.75%
EY -11.18 -7.88 68.39 -9.38 -81.39 -20.78 -9.46 2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.67 0.52 0.20 1.23 3.11 -28.35%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.35 0.42 0.61 0.19 0.11 0.41 1.40 -
P/RPS 1.95 2.73 4.65 1.36 0.90 3.26 14.34 -28.26%
P/EPS -8.03 -13.33 1.35 -7.23 -1.23 -2.53 -7.43 1.30%
EY -12.46 -7.50 73.99 -13.82 -81.39 -39.53 -13.45 -1.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.62 0.36 0.20 0.65 2.19 -25.29%

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