[BORNOIL] YoY Quarter Result on 31-Jan-2011 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- -106.21%
YoY- -1337.47%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 11,272 9,623 8,239 5,996 7,749 5,116 3,547 21.23%
PBT -32 -6,150 -2,382 -5,044 612 -8,143 -7,479 -59.67%
Tax -322 0 -2 57 -209 0 0 -
NP -354 -6,150 -2,384 -4,987 403 -8,143 -7,479 -39.82%
-
NP to SH -354 -3,150 -2,384 -4,987 403 -8,284 -7,479 -39.82%
-
Tax Rate - - - - 34.15% - - -
Total Cost 11,626 15,773 10,623 10,983 7,346 13,259 11,026 0.88%
-
Net Worth 1,663,800 184,115 158,436 158,589 86,628 89,665 82,194 65.01%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 1,663,800 184,115 158,436 158,589 86,628 89,665 82,194 65.01%
NOSH 1,770,000 199,475 165,555 160,353 161,200 160,232 124,858 55.50%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin -3.14% -63.91% -28.94% -83.17% 5.20% -159.17% -210.85% -
ROE -0.02% -1.71% -1.50% -3.14% 0.47% -9.24% -9.10% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 0.64 4.82 4.98 3.74 4.81 3.19 2.84 -21.97%
EPS 0.02 -3.09 -1.44 -3.11 0.25 -5.17 -5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.923 0.957 0.989 0.5374 0.5596 0.6583 6.11%
Adjusted Per Share Value based on latest NOSH - 160,353
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 0.09 0.08 0.07 0.05 0.06 0.04 0.03 20.07%
EPS 0.00 -0.03 -0.02 -0.04 0.00 -0.07 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1385 0.0153 0.0132 0.0132 0.0072 0.0075 0.0068 65.18%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.63 0.39 0.40 0.66 0.28 0.11 0.78 -
P/RPS 98.93 8.08 8.04 17.65 5.82 3.45 27.46 23.79%
P/EPS -3,150.00 -24.70 -27.78 -21.22 112.00 -2.13 -13.02 149.41%
EY -0.03 -4.05 -3.60 -4.71 0.89 -47.00 -7.68 -60.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.42 0.42 0.67 0.52 0.20 1.18 -8.99%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 31/03/14 28/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.67 0.35 0.42 0.61 0.19 0.11 0.41 -
P/RPS 105.21 7.26 8.44 16.31 3.95 3.45 14.43 39.20%
P/EPS -3,350.00 -22.16 -29.17 -19.61 76.00 -2.13 -6.84 180.49%
EY -0.03 -4.51 -3.43 -5.10 1.32 -47.00 -14.61 -64.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.38 0.44 0.62 0.35 0.20 0.62 2.28%

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