[BORNOIL] YoY Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 92.83%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 1,494,736 14,632 10,175 10,006 7,442 5,264 4,745 160.62%
PBT 10,700 525 -1,596 -515 -478 -774 -1,790 -
Tax 0 0 0 -65 0 0 0 -
NP 10,700 525 -1,596 -580 -478 -774 -1,790 -
-
NP to SH 10,700 525 -1,596 -580 -478 -774 -1,790 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 1,484,036 14,107 11,771 10,586 7,920 6,038 6,535 146.79%
-
Net Worth 564,722 29,414 208,366 183,800 169,247 158,347 83,746 37.41%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 564,722 29,414 208,366 183,800 169,247 158,347 83,746 37.41%
NOSH 2,972,222 37,234 221,666 200,000 177,037 161,250 159,821 62.69%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 0.72% 3.59% -15.69% -5.80% -6.42% -14.70% -37.72% -
ROE 1.89% 1.78% -0.77% -0.32% -0.28% -0.49% -2.14% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 50.29 39.30 4.59 5.00 4.20 3.26 2.97 60.17%
EPS 0.36 1.41 -0.72 -0.29 -0.27 -0.48 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.79 0.94 0.919 0.956 0.982 0.524 -15.54%
Adjusted Per Share Value based on latest NOSH - 200,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 12.44 0.12 0.08 0.08 0.06 0.04 0.04 160.06%
EPS 0.09 0.00 -0.01 0.00 0.00 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0024 0.0173 0.0153 0.0141 0.0132 0.007 37.31%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.15 0.80 0.64 0.305 0.41 0.52 0.17 -
P/RPS 0.30 2.04 13.94 6.10 9.75 15.93 5.73 -38.80%
P/EPS 41.67 56.74 -88.89 -105.17 -151.85 -108.33 -15.18 -
EY 2.40 1.76 -1.13 -0.95 -0.66 -0.92 -6.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.01 0.68 0.33 0.43 0.53 0.32 16.23%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.15 0.66 0.675 0.405 0.34 0.46 0.15 -
P/RPS 0.30 1.68 14.71 8.10 8.09 14.09 5.05 -37.50%
P/EPS 41.67 46.81 -93.75 -139.66 -125.93 -95.83 -13.39 -
EY 2.40 2.14 -1.07 -0.72 -0.79 -1.04 -7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.72 0.44 0.36 0.47 0.29 18.16%

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