[BORNOIL] YoY Cumulative Quarter Result on 31-Jan-2005 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -122.87%
YoY- -413.26%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 15,419 9,576 24,367 36,573 47,966 48,398 37,533 -13.77%
PBT -19,876 -18,467 -20,087 -17,051 -2,944 -6,477 -7,988 16.39%
Tax 0 0 4 62 -366 560 7,988 -
NP -19,876 -18,467 -20,083 -16,989 -3,310 -5,917 0 -
-
NP to SH -19,875 -18,469 -20,021 -16,989 -3,310 -5,917 -6,974 19.06%
-
Tax Rate - - - - - - - -
Total Cost 35,295 28,043 44,450 53,562 51,276 54,315 37,533 -1.01%
-
Net Worth 77,798 62,674 48,452 65,874 70,983 33,475 31,114 16.49%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 77,798 62,674 48,452 65,874 70,983 33,475 31,114 16.49%
NOSH 122,633 98,081 90,109 90,140 77,156 35,612 26,823 28.81%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin -128.91% -192.85% -82.42% -46.45% -6.90% -12.23% 0.00% -
ROE -25.55% -29.47% -41.32% -25.79% -4.66% -17.68% -22.41% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 12.57 9.76 27.04 40.57 62.17 135.90 139.93 -33.06%
EPS -16.10 -18.67 -22.22 -18.90 -4.29 -16.58 -26.00 -7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6344 0.639 0.5377 0.7308 0.92 0.94 1.16 -9.56%
Adjusted Per Share Value based on latest NOSH - 90,196
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 0.13 0.08 0.20 0.30 0.40 0.40 0.31 -13.47%
EPS -0.17 -0.15 -0.17 -0.14 -0.03 -0.05 -0.06 18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0065 0.0052 0.004 0.0055 0.0059 0.0028 0.0026 16.49%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 0.78 1.99 0.71 0.38 0.71 0.58 1.19 -
P/RPS 6.20 20.38 2.63 0.94 1.14 0.43 0.85 39.23%
P/EPS -4.81 -10.57 -3.20 -2.02 -16.55 -3.49 -4.58 0.81%
EY -20.78 -9.46 -31.29 -49.60 -6.04 -28.65 -21.85 -0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 3.11 1.32 0.52 0.77 0.62 1.03 3.00%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 27/03/02 -
Price 0.41 1.40 0.77 0.29 0.67 0.46 1.08 -
P/RPS 3.26 14.34 2.85 0.71 1.08 0.34 0.77 27.17%
P/EPS -2.53 -7.43 -3.47 -1.54 -15.62 -2.77 -4.15 -7.91%
EY -39.53 -13.45 -28.86 -64.99 -6.40 -36.12 -24.07 8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 2.19 1.43 0.40 0.73 0.49 0.93 -5.79%

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