[BORNOIL] YoY Annualized Quarter Result on 31-Jul-2017 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ--%
YoY- -38.15%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 104,812 89,060 0 85,304 5,084,548 131,626 54,774 12.71%
PBT 1,876 -1,150 0 18,616 30,100 6,828 1,690 1.94%
Tax -76 0 0 0 0 0 0 -
NP 1,800 -1,150 0 18,616 30,100 6,828 1,690 1.16%
-
NP to SH 1,800 -1,150 0 18,616 30,100 6,828 1,690 1.16%
-
Tax Rate 4.05% - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 103,012 90,210 0 66,688 5,054,448 124,798 53,084 13.00%
-
Net Worth 668,313 675,900 0 501,200 571,899 289,447 216,959 23.05%
Dividend
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 668,313 675,900 0 501,200 571,899 289,447 216,959 23.05%
NOSH 5,300,454 5,300,454 4,504,999 3,580,000 3,010,000 371,086 228,378 78.59%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 1.72% -1.29% 0.00% 21.82% 0.59% 5.19% 3.09% -
ROE 0.27% -0.17% 0.00% 3.71% 5.26% 2.36% 0.78% -
Per Share
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 2.04 1.71 0.00 2.38 168.92 35.47 23.98 -36.52%
EPS 0.04 -0.02 0.00 0.52 1.00 1.84 0.74 -41.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.00 0.14 0.19 0.78 0.95 -30.70%
Adjusted Per Share Value based on latest NOSH - 4,050,999
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 0.87 0.74 0.00 0.71 42.40 1.10 0.46 12.47%
EPS 0.02 -0.01 0.00 0.16 0.25 0.06 0.01 13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0564 0.00 0.0418 0.0477 0.0241 0.0181 23.03%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 31/12/19 31/12/18 29/12/17 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.045 0.045 0.085 0.10 0.185 0.595 0.635 -
P/RPS 2.21 2.63 0.00 4.20 0.11 1.68 2.65 -3.29%
P/EPS 128.52 -203.45 0.00 19.23 18.50 32.34 85.81 7.73%
EY 0.78 -0.49 0.00 5.20 5.41 3.09 1.17 -7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.00 0.71 0.97 0.76 0.67 -11.28%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 27/02/20 28/02/19 - 29/09/17 30/09/16 21/09/15 30/09/14 -
Price 0.04 0.04 0.00 0.095 0.185 0.61 0.65 -
P/RPS 1.96 2.34 0.00 3.99 0.11 1.72 2.71 -5.80%
P/EPS 114.24 -180.84 0.00 18.27 18.50 33.15 87.84 4.96%
EY 0.88 -0.55 0.00 5.47 5.41 3.02 1.14 -4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.00 0.68 0.97 0.78 0.68 -13.48%

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