[BORNOIL] YoY Cumulative Quarter Result on 31-Jan-2014 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- -10.28%
YoY- 138.22%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 160,826 279,964 84,246 41,867 33,331 25,508 21,025 40.32%
PBT 48,653 11,990 6,806 3,613 -7,819 -5,417 72,308 -6.38%
Tax -2,189 -856 33 -522 -269 186 85 -
NP 46,464 11,134 6,839 3,091 -8,088 -5,231 72,393 -7.11%
-
NP to SH 46,464 11,134 6,839 3,091 -8,088 -5,231 72,393 -7.11%
-
Tax Rate 4.50% 7.14% -0.48% 14.45% - - -0.12% -
Total Cost 114,362 268,830 77,407 38,776 41,419 30,739 -51,368 -
-
Net Worth 575,472 151,827 208,255 197,655 170,661 158,498 158,306 23.97%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 575,472 151,827 208,255 197,655 170,661 158,498 158,306 23.97%
NOSH 3,028,801 843,484 257,105 210,272 185,501 165,966 160,392 63.11%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 28.89% 3.98% 8.12% 7.38% -24.27% -20.51% 344.32% -
ROE 8.07% 7.33% 3.28% 1.56% -4.74% -3.30% 45.73% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 5.31 33.19 32.77 19.91 17.97 15.37 13.11 -13.97%
EPS 1.55 1.32 2.66 1.47 -4.06 -3.15 45.10 -42.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.81 0.94 0.92 0.955 0.987 -23.99%
Adjusted Per Share Value based on latest NOSH - 1,770,000
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 1.34 2.33 0.70 0.35 0.28 0.21 0.18 39.69%
EPS 0.39 0.09 0.06 0.03 -0.07 -0.04 0.60 -6.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0126 0.0173 0.0165 0.0142 0.0132 0.0132 23.93%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.16 0.155 0.90 0.63 0.39 0.40 0.66 -
P/RPS 3.01 0.47 2.75 3.16 2.17 2.60 5.03 -8.19%
P/EPS 10.43 11.74 33.83 42.86 -8.94 -12.69 1.46 38.73%
EY 9.59 8.52 2.96 2.33 -11.18 -7.88 68.39 -27.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 1.11 0.67 0.42 0.42 0.67 3.83%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/03/17 29/03/16 30/03/15 31/03/14 28/03/13 30/03/12 31/03/11 -
Price 0.19 0.155 0.82 0.67 0.35 0.42 0.61 -
P/RPS 3.58 0.47 2.50 3.36 1.95 2.73 4.65 -4.26%
P/EPS 12.39 11.74 30.83 45.58 -8.03 -13.33 1.35 44.64%
EY 8.07 8.52 3.24 2.19 -12.46 -7.50 73.99 -30.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 1.01 0.71 0.38 0.44 0.62 8.28%

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