[BORNOIL] YoY Annualized Quarter Result on 31-Jan-2015 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 121.47%
YoY- 121.26%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 90,193 160,826 279,964 84,246 41,867 33,331 25,508 23.40%
PBT 5,361 48,653 11,990 6,806 3,613 -7,819 -5,417 -
Tax -70 -2,189 -856 33 -522 -269 186 -
NP 5,291 46,464 11,134 6,839 3,091 -8,088 -5,231 -
-
NP to SH 5,291 46,464 11,134 6,839 3,091 -8,088 -5,231 -
-
Tax Rate 1.31% 4.50% 7.14% -0.48% 14.45% - - -
Total Cost 84,902 114,362 268,830 77,407 38,776 41,419 30,739 18.43%
-
Net Worth 634,474 575,472 151,827 208,255 197,655 170,661 158,498 25.98%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 634,474 575,472 151,827 208,255 197,655 170,661 158,498 25.98%
NOSH 5,187,149 3,028,801 843,484 257,105 210,272 185,501 165,966 77.38%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 5.87% 28.89% 3.98% 8.12% 7.38% -24.27% -20.51% -
ROE 0.83% 8.07% 7.33% 3.28% 1.56% -4.74% -3.30% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 1.85 5.31 33.19 32.77 19.91 17.97 15.37 -29.71%
EPS 0.15 1.55 1.32 2.66 1.47 -4.06 -3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.19 0.18 0.81 0.94 0.92 0.955 -28.25%
Adjusted Per Share Value based on latest NOSH - 332,573
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 0.75 1.34 2.33 0.70 0.35 0.28 0.21 23.61%
EPS 0.04 0.39 0.09 0.06 0.03 -0.07 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.048 0.0127 0.0174 0.0165 0.0142 0.0132 26.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.085 0.16 0.155 0.90 0.63 0.39 0.40 -
P/RPS 4.60 3.01 0.47 2.75 3.16 2.17 2.60 9.96%
P/EPS 78.41 10.43 11.74 33.83 42.86 -8.94 -12.69 -
EY 1.28 9.59 8.52 2.96 2.33 -11.18 -7.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.84 0.86 1.11 0.67 0.42 0.42 7.54%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/03/18 31/03/17 29/03/16 30/03/15 31/03/14 28/03/13 30/03/12 -
Price 0.08 0.19 0.155 0.82 0.67 0.35 0.42 -
P/RPS 4.33 3.58 0.47 2.50 3.36 1.95 2.73 7.98%
P/EPS 73.79 12.39 11.74 30.83 45.58 -8.03 -13.33 -
EY 1.36 8.07 8.52 3.24 2.19 -12.46 -7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.00 0.86 1.01 0.71 0.38 0.44 5.87%

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