[BORNOIL] YoY Cumulative Quarter Result on 31-Jan-2013 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -384.31%
YoY- -54.62%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 279,964 84,246 41,867 33,331 25,508 21,025 22,395 52.31%
PBT 11,990 6,806 3,613 -7,819 -5,417 72,308 -4,011 -
Tax -856 33 -522 -269 186 85 -199 27.51%
NP 11,134 6,839 3,091 -8,088 -5,231 72,393 -4,210 -
-
NP to SH 11,134 6,839 3,091 -8,088 -5,231 72,393 -4,210 -
-
Tax Rate 7.14% -0.48% 14.45% - - -0.12% - -
Total Cost 268,830 77,407 38,776 41,419 30,739 -51,368 26,605 47.00%
-
Net Worth 151,827 208,255 197,655 170,661 158,498 158,306 85,755 9.98%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 151,827 208,255 197,655 170,661 158,498 158,306 85,755 9.98%
NOSH 843,484 257,105 210,272 185,501 165,966 160,392 160,290 31.86%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 3.98% 8.12% 7.38% -24.27% -20.51% 344.32% -18.80% -
ROE 7.33% 3.28% 1.56% -4.74% -3.30% 45.73% -4.91% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 33.19 32.77 19.91 17.97 15.37 13.11 13.97 15.50%
EPS 1.32 2.66 1.47 -4.06 -3.15 45.10 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.81 0.94 0.92 0.955 0.987 0.535 -16.59%
Adjusted Per Share Value based on latest NOSH - 199,475
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 2.33 0.70 0.35 0.28 0.21 0.18 0.19 51.82%
EPS 0.09 0.06 0.03 -0.07 -0.04 0.60 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0126 0.0173 0.0165 0.0142 0.0132 0.0132 0.0071 10.02%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.155 0.90 0.63 0.39 0.40 0.66 0.28 -
P/RPS 0.47 2.75 3.16 2.17 2.60 5.03 2.00 -21.43%
P/EPS 11.74 33.83 42.86 -8.94 -12.69 1.46 -10.66 -
EY 8.52 2.96 2.33 -11.18 -7.88 68.39 -9.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 0.67 0.42 0.42 0.67 0.52 8.74%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/03/16 30/03/15 31/03/14 28/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.155 0.82 0.67 0.35 0.42 0.61 0.19 -
P/RPS 0.47 2.50 3.36 1.95 2.73 4.65 1.36 -16.22%
P/EPS 11.74 30.83 45.58 -8.03 -13.33 1.35 -7.23 -
EY 8.52 3.24 2.19 -12.46 -7.50 73.99 -13.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 0.71 0.38 0.44 0.62 0.36 15.61%

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