[BORNOIL] YoY Cumulative Quarter Result on 31-Jan-2016 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- 28.32%
YoY- 62.8%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 137,318 90,193 160,826 279,964 84,246 41,867 33,331 29.89%
PBT 9,623 5,361 48,653 11,990 6,806 3,613 -7,819 -
Tax -4,309 -70 -2,189 -856 33 -522 -269 66.92%
NP 5,314 5,291 46,464 11,134 6,839 3,091 -8,088 -
-
NP to SH 5,314 5,291 46,464 11,134 6,839 3,091 -8,088 -
-
Tax Rate 44.78% 1.31% 4.50% 7.14% -0.48% 14.45% - -
Total Cost 132,004 84,902 114,362 268,830 77,407 38,776 41,419 23.87%
-
Net Worth 677,512 634,474 575,472 151,827 208,255 197,655 170,661 29.00%
Dividend
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 677,512 634,474 575,472 151,827 208,255 197,655 170,661 29.00%
NOSH 5,300,454 5,187,149 3,028,801 843,484 257,105 210,272 185,501 85.75%
Ratio Analysis
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 3.87% 5.87% 28.89% 3.98% 8.12% 7.38% -24.27% -
ROE 0.78% 0.83% 8.07% 7.33% 3.28% 1.56% -4.74% -
Per Share
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 2.63 1.85 5.31 33.19 32.77 19.91 17.97 -29.88%
EPS 0.12 0.15 1.55 1.32 2.66 1.47 -4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.19 0.18 0.81 0.94 0.92 -30.33%
Adjusted Per Share Value based on latest NOSH - 2,233,636
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 1.14 0.75 1.34 2.33 0.70 0.35 0.28 29.60%
EPS 0.04 0.04 0.39 0.09 0.06 0.03 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0564 0.0528 0.0479 0.0126 0.0173 0.0165 0.0142 29.01%
Price Multiplier on Financial Quarter End Date
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 29/06/18 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.07 0.085 0.16 0.155 0.90 0.63 0.39 -
P/RPS 2.66 4.60 3.01 0.47 2.75 3.16 2.17 3.83%
P/EPS 68.65 78.41 10.43 11.74 33.83 42.86 -8.94 -
EY 1.46 1.28 9.59 8.52 2.96 2.33 -11.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.84 0.86 1.11 0.67 0.42 4.75%
Price Multiplier on Announcement Date
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/08/18 30/03/18 31/03/17 29/03/16 30/03/15 31/03/14 28/03/13 -
Price 0.065 0.08 0.19 0.155 0.82 0.67 0.35 -
P/RPS 2.47 4.33 3.58 0.47 2.50 3.36 1.95 4.46%
P/EPS 63.75 73.79 12.39 11.74 30.83 45.58 -8.03 -
EY 1.57 1.36 8.07 8.52 3.24 2.19 -12.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 1.00 0.86 1.01 0.71 0.38 5.19%

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