[BORNOIL] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 271.24%
YoY- 499.97%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 39,031 42,658 29,433 22,045 52,406 44,530 0 -
PBT -64,669 29,001 14,186 -3,342 938 -575 0 -
Tax -522 -253 -127 -173 -38 0 0 -
NP -65,191 28,748 14,059 -3,515 900 -575 0 -
-
NP to SH -65,191 28,748 14,059 -3,515 900 -575 0 -
-
Tax Rate - 0.87% 0.90% - 4.05% - - -
Total Cost 104,222 13,910 15,374 25,560 51,506 45,105 0 -
-
Net Worth 838,362 954,740 799,225 687,808 668,313 675,900 0 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 838,362 954,740 799,225 687,808 668,313 675,900 0 -
NOSH 11,992,135 9,676,617 8,090,289 6,741,683 5,300,454 5,300,454 4,505,000 17.71%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -167.02% 67.39% 47.77% -15.94% 1.72% -1.29% 0.00% -
ROE -7.78% 3.01% 1.76% -0.51% 0.13% -0.09% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.33 0.45 0.41 0.35 1.02 0.86 0.00 -
EPS -0.54 0.32 0.20 -0.06 0.02 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.10 0.11 0.11 0.13 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 8,090,289
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.33 0.36 0.25 0.18 0.44 0.37 0.00 -
EPS -0.54 0.24 0.12 -0.03 0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0699 0.0796 0.0666 0.0574 0.0557 0.0564 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.015 0.025 0.03 0.04 0.045 0.045 0.085 -
P/RPS 4.60 5.60 7.41 11.35 4.41 5.25 0.00 -
P/EPS -2.76 8.30 15.50 -71.16 257.04 -406.90 0.00 -
EY -36.29 12.04 6.45 -1.41 0.39 -0.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.27 0.36 0.35 0.35 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 25/02/22 25/02/21 27/02/20 28/02/19 - -
Price 0.015 0.02 0.025 0.04 0.04 0.04 0.00 -
P/RPS 4.60 4.48 6.17 11.35 3.92 4.67 0.00 -
P/EPS -2.76 6.64 12.92 -71.16 228.48 -361.69 0.00 -
EY -36.29 15.06 7.74 -1.41 0.44 -0.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.23 0.36 0.31 0.31 0.00 -

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