[BORNOIL] YoY Quarter Result on 31-Jan-2015 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 207.69%
YoY- 1377.68%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 26,676 30,744 190,192 35,698 11,272 9,623 8,239 21.60%
PBT -6,431 10,215 3,310 4,490 -32 -6,150 -2,382 17.98%
Tax -60 523 -853 33 -322 0 -2 76.18%
NP -6,491 10,738 2,457 4,523 -354 -6,150 -2,384 18.15%
-
NP to SH -6,491 10,738 2,457 4,523 -354 -3,150 -2,384 18.15%
-
Tax Rate - -5.12% 25.77% -0.73% - - - -
Total Cost 33,167 20,006 187,735 31,175 11,626 15,773 10,623 20.87%
-
Net Worth 634,474 575,472 402,054 269,384 1,663,800 184,115 158,436 25.98%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 634,474 575,472 402,054 269,384 1,663,800 184,115 158,436 25.98%
NOSH 5,187,149 3,028,801 2,233,636 332,573 1,770,000 199,475 165,555 77.46%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -24.33% 34.93% 1.29% 12.67% -3.14% -63.91% -28.94% -
ROE -1.02% 1.87% 0.61% 1.68% -0.02% -1.71% -1.50% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 0.55 1.02 8.51 10.73 0.64 4.82 4.98 -30.71%
EPS -0.13 0.35 0.11 1.36 0.02 -3.09 -1.44 -32.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.19 0.18 0.81 0.94 0.923 0.957 -28.28%
Adjusted Per Share Value based on latest NOSH - 332,573
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 0.22 0.26 1.58 0.30 0.09 0.08 0.07 21.00%
EPS -0.05 0.09 0.02 0.04 0.00 -0.03 -0.02 16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0479 0.0335 0.0224 0.1385 0.0153 0.0132 25.96%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.085 0.16 0.155 0.90 0.63 0.39 0.40 -
P/RPS 15.55 15.76 1.82 8.38 98.93 8.08 8.04 11.60%
P/EPS -63.91 45.13 140.91 66.18 -3,150.00 -24.70 -27.78 14.88%
EY -1.56 2.22 0.71 1.51 -0.03 -4.05 -3.60 -12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.84 0.86 1.11 0.67 0.42 0.42 7.54%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/03/18 31/03/17 29/03/16 30/03/15 31/03/14 28/03/13 30/03/12 -
Price 0.08 0.19 0.155 0.82 0.67 0.35 0.42 -
P/RPS 14.64 18.72 1.82 7.64 105.21 7.26 8.44 9.60%
P/EPS -60.15 53.59 140.91 60.29 -3,350.00 -22.16 -29.17 12.80%
EY -1.66 1.87 0.71 1.66 -0.03 -4.51 -3.43 -11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.00 0.86 1.01 0.71 0.38 0.44 5.87%

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