[BORNOIL] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 47,454 96,170 89,689 0 84,505 4,656,958 119,696 -15.69%
PBT -9,274 1,176 -48 0 15,630 51,368 11,574 -
Tax -58 -776 -76 0 -13 -2,460 -5 57.18%
NP -9,333 400 -124 0 15,617 48,908 11,569 -
-
NP to SH -9,333 400 -124 0 15,617 48,908 11,569 -
-
Tax Rate - 65.99% - - 0.08% 4.79% 0.04% -
Total Cost 56,787 95,770 89,813 0 68,888 4,608,050 108,126 -11.20%
-
Net Worth 695,481 666,743 675,533 0 630,699 581,492 296,745 17.01%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 695,481 666,743 675,533 0 630,699 581,492 296,745 17.01%
NOSH 7,109,689 5,300,454 5,300,454 4,880,573 4,504,999 3,028,801 375,627 72.05%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin -19.67% 0.42% -0.14% 0.00% 18.48% 1.05% 9.67% -
ROE -1.34% 0.06% -0.02% 0.00% 2.48% 8.41% 3.90% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 0.75 1.88 1.73 0.00 1.88 153.77 31.87 -49.93%
EPS -0.15 0.01 0.00 0.00 0.35 1.63 3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.13 0.00 0.14 0.192 0.79 -30.49%
Adjusted Per Share Value based on latest NOSH - 4,880,573
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 0.40 0.80 0.75 0.00 0.70 38.83 1.00 -15.55%
EPS -0.08 0.00 0.00 0.00 0.13 0.41 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.0556 0.0563 0.00 0.0526 0.0485 0.0247 17.06%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/10/17 31/10/16 30/10/15 -
Price 0.04 0.02 0.04 0.08 0.095 0.165 0.21 -
P/RPS 5.33 1.07 2.32 0.00 5.06 0.11 0.66 47.02%
P/EPS -27.10 256.44 -1,676.26 0.00 27.40 10.22 6.82 -
EY -3.69 0.39 -0.06 0.00 3.65 9.79 14.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.15 0.31 0.00 0.68 0.86 0.27 5.45%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
Date 28/05/21 29/05/20 28/05/19 - 29/12/17 28/12/16 28/12/15 -
Price 0.04 0.03 0.045 0.00 0.085 0.175 0.15 -
P/RPS 5.33 1.60 2.61 0.00 4.53 0.11 0.47 56.53%
P/EPS -27.10 384.66 -1,885.79 0.00 24.52 10.84 4.87 -
EY -3.69 0.26 -0.05 0.00 4.08 9.23 20.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.35 0.00 0.61 0.91 0.19 12.51%

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