[BORNOIL] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 428.53%
YoY- 343.98%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 5,084,548 131,626 54,774 52,136 30,814 21,974 19,636 152.25%
PBT 30,100 6,828 1,690 7,822 -3,124 -3,444 -5,070 -
Tax 0 0 0 -200 0 0 0 -
NP 30,100 6,828 1,690 7,622 -3,124 -3,444 -5,070 -
-
NP to SH 30,100 6,828 1,690 7,622 -3,124 -3,444 -5,070 -
-
Tax Rate 0.00% 0.00% 0.00% 2.56% - - - -
Total Cost 5,054,448 124,798 53,084 44,514 33,938 25,418 24,706 142.54%
-
Net Worth 571,899 289,447 216,959 188,544 170,563 157,072 83,334 37.81%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 571,899 289,447 216,959 188,544 170,563 157,072 83,334 37.81%
NOSH 3,010,000 371,086 228,378 200,578 179,540 160,934 160,443 62.93%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 0.59% 5.19% 3.09% 14.62% -10.14% -15.67% -25.82% -
ROE 5.26% 2.36% 0.78% 4.04% -1.83% -2.19% -6.08% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 168.92 35.47 23.98 25.99 17.16 13.65 12.24 54.81%
EPS 1.00 1.84 0.74 3.80 -1.74 -2.14 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.78 0.95 0.94 0.95 0.976 0.5194 -15.41%
Adjusted Per Share Value based on latest NOSH - 200,502
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 42.33 1.10 0.46 0.43 0.26 0.18 0.16 153.15%
EPS 0.25 0.06 0.01 0.06 -0.03 -0.03 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0476 0.0241 0.0181 0.0157 0.0142 0.0131 0.0069 37.93%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.185 0.595 0.635 0.455 0.55 0.42 0.16 -
P/RPS 0.11 1.68 2.65 1.75 3.20 3.08 1.31 -33.80%
P/EPS 18.50 32.34 85.81 11.97 -31.61 -19.63 -5.06 -
EY 5.41 3.09 1.17 8.35 -3.16 -5.10 -19.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.76 0.67 0.48 0.58 0.43 0.31 20.91%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 21/09/15 30/09/14 30/09/13 28/09/12 22/09/11 30/09/10 -
Price 0.185 0.61 0.65 0.43 0.40 0.28 0.17 -
P/RPS 0.11 1.72 2.71 1.65 2.33 2.05 1.39 -34.45%
P/EPS 18.50 33.15 87.84 11.32 -22.99 -13.08 -5.38 -
EY 5.41 3.02 1.14 8.84 -4.35 -7.64 -18.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.78 0.68 0.46 0.42 0.29 0.33 19.66%

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