[BORNOIL] YoY Cumulative Quarter Result on 31-Jan-2003 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -58.59%
YoY- 15.16%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 24,367 36,573 47,966 48,398 37,533 36,504 36,516 -6.51%
PBT -20,087 -17,051 -2,944 -6,477 -7,988 -13,732 5,531 -
Tax 4 62 -366 560 7,988 13,732 -1,611 -
NP -20,083 -16,989 -3,310 -5,917 0 0 3,920 -
-
NP to SH -20,021 -16,989 -3,310 -5,917 -6,974 -13,381 3,920 -
-
Tax Rate - - - - - - 29.13% -
Total Cost 44,450 53,562 51,276 54,315 37,533 36,504 32,596 5.30%
-
Net Worth 48,452 65,874 70,983 33,475 31,114 35,344 47,340 0.38%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 48,452 65,874 70,983 33,475 31,114 35,344 47,340 0.38%
NOSH 90,109 90,140 77,156 35,612 26,823 26,180 25,047 23.76%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin -82.42% -46.45% -6.90% -12.23% 0.00% 0.00% 10.74% -
ROE -41.32% -25.79% -4.66% -17.68% -22.41% -37.86% 8.28% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 27.04 40.57 62.17 135.90 139.93 139.43 145.78 -24.46%
EPS -22.22 -18.90 -4.29 -16.58 -26.00 -51.10 15.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5377 0.7308 0.92 0.94 1.16 1.35 1.89 -18.88%
Adjusted Per Share Value based on latest NOSH - 59,636
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 0.20 0.30 0.40 0.40 0.31 0.30 0.30 -6.52%
EPS -0.17 -0.14 -0.03 -0.05 -0.06 -0.11 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.0055 0.0059 0.0028 0.0026 0.0029 0.0039 0.42%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.71 0.38 0.71 0.58 1.19 1.49 2.62 -
P/RPS 2.63 0.94 1.14 0.43 0.85 1.07 1.80 6.51%
P/EPS -3.20 -2.02 -16.55 -3.49 -4.58 -2.92 16.74 -
EY -31.29 -49.60 -6.04 -28.65 -21.85 -34.30 5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.52 0.77 0.62 1.03 1.10 1.39 -0.85%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 27/03/02 30/03/01 15/05/00 -
Price 0.77 0.29 0.67 0.46 1.08 1.00 2.54 -
P/RPS 2.85 0.71 1.08 0.34 0.77 0.72 1.74 8.56%
P/EPS -3.47 -1.54 -15.62 -2.77 -4.15 -1.96 16.23 -
EY -28.86 -64.99 -6.40 -36.12 -24.07 -51.11 6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.40 0.73 0.49 0.93 0.74 1.34 1.08%

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