[BORNOIL] YoY Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -46.53%
YoY- 41.04%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 18,184 18,830 12,104 16,668 26,408 39,158 49,850 -15.45%
PBT -8,268 -10,876 -16,348 -6,512 -11,126 -10,016 -2,658 20.79%
Tax 0 0 0 0 82 74 -248 -
NP -8,268 -10,876 -16,348 -6,512 -11,044 -9,942 -2,906 19.01%
-
NP to SH -8,268 -10,876 -16,348 -6,512 -11,044 -9,942 -2,906 19.01%
-
Tax Rate - - - - - - - -
Total Cost 26,452 29,706 28,452 23,180 37,452 49,100 52,756 -10.85%
-
Net Worth 85,836 98,993 76,972 42,751 60,354 77,167 68,593 3.80%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 85,836 98,993 76,972 42,751 60,354 77,167 68,593 3.80%
NOSH 160,232 123,310 122,548 90,193 90,081 89,729 73,756 13.79%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin -45.47% -57.76% -135.06% -39.07% -41.82% -25.39% -5.83% -
ROE -9.63% -10.99% -21.24% -15.23% -18.30% -12.88% -4.24% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 11.35 15.27 9.88 18.48 29.32 43.64 67.59 -25.70%
EPS -5.16 -8.82 -13.34 -7.22 -12.26 -11.08 -3.94 4.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5357 0.8028 0.6281 0.474 0.67 0.86 0.93 -8.77%
Adjusted Per Share Value based on latest NOSH - 90,126
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 0.15 0.16 0.10 0.14 0.22 0.33 0.42 -15.75%
EPS -0.07 -0.09 -0.14 -0.05 -0.09 -0.08 -0.02 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0072 0.0083 0.0064 0.0036 0.005 0.0064 0.0057 3.96%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.38 0.21 1.24 1.02 0.31 0.50 0.62 -
P/RPS 3.35 1.38 12.55 5.52 1.06 1.15 0.92 24.01%
P/EPS -7.36 -2.38 -9.30 -14.13 -2.53 -4.51 -15.74 -11.88%
EY -13.58 -42.00 -10.76 -7.08 -39.55 -22.16 -6.35 13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.26 1.97 2.15 0.46 0.58 0.67 0.97%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/09/09 29/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.32 0.16 1.11 1.38 0.68 0.39 0.61 -
P/RPS 2.82 1.05 11.24 7.47 2.32 0.89 0.90 20.94%
P/EPS -6.20 -1.81 -8.32 -19.11 -5.55 -3.52 -15.48 -14.13%
EY -16.13 -55.12 -12.02 -5.23 -18.03 -28.41 -6.46 16.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.20 1.77 2.91 1.01 0.45 0.66 -1.57%

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