[BORNOIL] YoY Cumulative Quarter Result on 31-Jul-2016 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 40.65%
YoY- 340.83%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 44,530 0 42,652 2,542,274 65,813 27,387 26,068 10.37%
PBT -575 0 9,308 15,050 3,414 845 3,911 -
Tax 0 0 0 0 0 0 -100 -
NP -575 0 9,308 15,050 3,414 845 3,811 -
-
NP to SH -575 0 9,308 15,050 3,414 845 3,811 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 2.56% -
Total Cost 45,105 0 33,344 2,527,224 62,399 26,542 22,257 13.91%
-
Net Worth 675,900 0 501,200 571,899 289,447 216,959 188,544 26.55%
Dividend
31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 675,900 0 501,200 571,899 289,447 216,959 188,544 26.55%
NOSH 5,300,454 4,505,000 3,580,000 3,010,000 371,086 228,378 200,578 82.92%
Ratio Analysis
31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -1.29% 0.00% 21.82% 0.59% 5.19% 3.09% 14.62% -
ROE -0.09% 0.00% 1.86% 2.63% 1.18% 0.39% 2.02% -
Per Share
31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 0.86 0.00 1.19 84.46 17.74 11.99 13.00 -39.40%
EPS -0.01 0.00 0.26 0.50 0.92 0.37 1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.00 0.14 0.19 0.78 0.95 0.94 -30.57%
Adjusted Per Share Value based on latest NOSH - 2,899,999
31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 0.37 0.00 0.36 21.16 0.55 0.23 0.22 10.06%
EPS 0.00 0.00 0.08 0.13 0.03 0.01 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.00 0.0417 0.0476 0.0241 0.0181 0.0157 26.55%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/12/18 29/12/17 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.045 0.085 0.10 0.185 0.595 0.635 0.455 -
P/RPS 5.25 0.00 8.39 0.22 3.35 5.30 3.50 7.76%
P/EPS -406.90 0.00 38.46 37.00 64.67 171.62 23.95 -
EY -0.25 0.00 2.60 2.70 1.55 0.58 4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.71 0.97 0.76 0.67 0.48 -5.65%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 28/02/19 - 29/09/17 30/09/16 21/09/15 30/09/14 30/09/13 -
Price 0.04 0.00 0.095 0.185 0.61 0.65 0.43 -
P/RPS 4.67 0.00 7.97 0.22 3.44 5.42 3.31 6.55%
P/EPS -361.69 0.00 36.54 37.00 66.30 175.68 22.63 -
EY -0.28 0.00 2.74 2.70 1.51 0.57 4.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.68 0.97 0.78 0.68 0.46 -7.02%

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