[BORNOIL] YoY Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 10.41%
YoY- 33.47%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 21,974 19,636 18,184 18,830 12,104 16,668 26,408 -3.01%
PBT -3,444 -5,070 -8,268 -10,876 -16,348 -6,512 -11,126 -17.74%
Tax 0 0 0 0 0 0 82 -
NP -3,444 -5,070 -8,268 -10,876 -16,348 -6,512 -11,044 -17.64%
-
NP to SH -3,444 -5,070 -8,268 -10,876 -16,348 -6,512 -11,044 -17.64%
-
Tax Rate - - - - - - - -
Total Cost 25,418 24,706 26,452 29,706 28,452 23,180 37,452 -6.25%
-
Net Worth 157,072 83,334 85,836 98,993 76,972 42,751 60,354 17.27%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 157,072 83,334 85,836 98,993 76,972 42,751 60,354 17.27%
NOSH 160,934 160,443 160,232 123,310 122,548 90,193 90,081 10.14%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin -15.67% -25.82% -45.47% -57.76% -135.06% -39.07% -41.82% -
ROE -2.19% -6.08% -9.63% -10.99% -21.24% -15.23% -18.30% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 13.65 12.24 11.35 15.27 9.88 18.48 29.32 -11.95%
EPS -2.14 -3.16 -5.16 -8.82 -13.34 -7.22 -12.26 -25.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.976 0.5194 0.5357 0.8028 0.6281 0.474 0.67 6.46%
Adjusted Per Share Value based on latest NOSH - 123,230
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 0.18 0.16 0.15 0.16 0.10 0.14 0.22 -3.28%
EPS -0.03 -0.04 -0.07 -0.09 -0.14 -0.05 -0.09 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0131 0.0069 0.0072 0.0083 0.0064 0.0036 0.005 17.40%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 0.42 0.16 0.38 0.21 1.24 1.02 0.31 -
P/RPS 3.08 1.31 3.35 1.38 12.55 5.52 1.06 19.44%
P/EPS -19.63 -5.06 -7.36 -2.38 -9.30 -14.13 -2.53 40.67%
EY -5.10 -19.75 -13.58 -42.00 -10.76 -7.08 -39.55 -28.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.31 0.71 0.26 1.97 2.15 0.46 -1.11%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 22/09/11 30/09/10 30/09/09 29/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.28 0.17 0.32 0.16 1.11 1.38 0.68 -
P/RPS 2.05 1.39 2.82 1.05 11.24 7.47 2.32 -2.04%
P/EPS -13.08 -5.38 -6.20 -1.81 -8.32 -19.11 -5.55 15.35%
EY -7.64 -18.59 -16.13 -55.12 -12.02 -5.23 -18.03 -13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.60 0.20 1.77 2.91 1.01 -18.76%

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