[BORNOIL] YoY Quarter Result on 30-Sep-2019 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 105.66%
YoY- -47.27%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 CAGR
Revenue 21,411 11,065 12,038 23,233 20,773 0 1,494,736 -48.37%
PBT 5,706 3,789 -5,106 404 713 0 10,700 -9.32%
Tax -125 -2 -86 -28 0 0 0 -
NP 5,581 3,787 -5,192 376 713 0 10,700 -9.63%
-
NP to SH 5,581 3,787 -5,192 376 713 0 10,700 -9.63%
-
Tax Rate 2.19% 0.05% - 6.93% 0.00% - 0.00% -
Total Cost 15,830 7,278 17,230 22,857 20,060 0 1,484,036 -50.69%
-
Net Worth 865,712 833,139 679,049 673,121 675,973 0 564,722 6.87%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 CAGR
Net Worth 865,712 833,139 679,049 673,121 675,973 0 564,722 6.87%
NOSH 9,236,117 7,573,999 6,366,683 5,300,454 5,300,454 4,050,999 2,972,222 19.30%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 CAGR
NP Margin 26.07% 34.23% -43.13% 1.62% 3.43% 0.00% 0.72% -
ROE 0.64% 0.45% -0.76% 0.06% 0.11% 0.00% 1.89% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 CAGR
RPS 0.25 0.15 0.21 0.45 0.40 0.00 50.29 -56.21%
EPS 0.06 0.05 -0.09 0.01 0.01 0.00 0.36 -24.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.12 0.13 0.13 0.00 0.19 -9.51%
Adjusted Per Share Value based on latest NOSH - 5,300,454
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 CAGR
RPS 0.18 0.09 0.10 0.19 0.17 0.00 12.46 -48.30%
EPS 0.05 0.03 -0.04 0.00 0.01 0.00 0.09 -8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.0695 0.0566 0.0561 0.0564 0.00 0.0471 6.87%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 29/04/16 -
Price 0.025 0.025 0.045 0.05 0.055 0.095 0.15 -
P/RPS 10.11 17.11 21.15 11.14 13.77 0.00 0.30 72.93%
P/EPS 38.78 50.00 -49.05 688.54 401.11 0.00 41.67 -1.11%
EY 2.58 2.00 -2.04 0.15 0.25 0.00 2.40 1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.38 0.38 0.42 0.00 0.79 -16.40%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 CAGR
Date 29/11/22 29/11/21 27/11/20 28/11/19 29/11/18 - 30/06/16 -
Price 0.02 0.025 0.045 0.045 0.045 0.00 0.15 -
P/RPS 8.09 17.11 21.15 10.03 11.26 0.00 0.30 67.03%
P/EPS 31.02 50.00 -49.05 619.69 328.18 0.00 41.67 -4.49%
EY 3.22 2.00 -2.04 0.16 0.30 0.00 2.40 4.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.38 0.35 0.35 0.00 0.79 -19.25%

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