[BORNOIL] YoY Quarter Result on 31-Jan-2018 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
QoQ--%
YoY- -160.45%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 16,161 25,903 22,782 26,676 30,744 190,192 35,698 -13.61%
PBT 3,294 5,201 6,805 -6,431 10,215 3,310 4,490 -5.55%
Tax -1,852 -11,849 -2,795 -60 523 -853 33 -
NP 1,442 -6,648 4,010 -6,491 10,738 2,457 4,523 -19.02%
-
NP to SH 1,442 -6,648 4,012 -6,491 10,738 2,457 4,523 -19.02%
-
Tax Rate 56.22% 227.82% 41.07% - -5.12% 25.77% -0.73% -
Total Cost 14,719 32,551 18,772 33,167 20,006 187,735 31,175 -12.93%
-
Net Worth 665,916 675,101 677,512 634,474 575,472 402,054 269,384 18.18%
Dividend
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 665,916 675,101 677,512 634,474 575,472 402,054 269,384 18.18%
NOSH 5,300,454 5,300,454 5,300,454 5,187,149 3,028,801 2,233,636 332,573 66.72%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 8.92% -25.66% 17.60% -24.33% 34.93% 1.29% 12.67% -
ROE 0.22% -0.98% 0.59% -1.02% 1.87% 0.61% 1.68% -
Per Share
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 0.32 0.50 0.44 0.55 1.02 8.51 10.73 -47.71%
EPS 0.03 -0.13 0.08 -0.13 0.35 0.11 1.36 -50.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.19 0.18 0.81 -28.66%
Adjusted Per Share Value based on latest NOSH - 5,187,149
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 0.13 0.22 0.19 0.22 0.26 1.58 0.30 -14.30%
EPS 0.01 -0.06 0.03 -0.05 0.09 0.02 0.04 -22.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.0562 0.0564 0.0528 0.0479 0.0335 0.0224 18.19%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 30/06/20 28/06/19 29/06/18 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.03 0.04 0.07 0.085 0.16 0.155 0.90 -
P/RPS 9.51 8.02 16.01 15.55 15.76 1.82 8.38 2.36%
P/EPS 106.57 -31.25 90.93 -63.91 45.13 140.91 66.18 9.19%
EY 0.94 -3.20 1.10 -1.56 2.22 0.71 1.51 -8.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.54 0.65 0.84 0.86 1.11 -25.21%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 28/08/20 29/08/19 28/08/18 30/03/18 31/03/17 29/03/16 30/03/15 -
Price 0.06 0.045 0.065 0.08 0.19 0.155 0.82 -
P/RPS 19.02 9.02 14.87 14.64 18.72 1.82 7.64 18.34%
P/EPS 213.14 -35.15 84.44 -60.15 53.59 140.91 60.29 26.25%
EY 0.47 -2.84 1.18 -1.66 1.87 0.71 1.66 -20.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.50 0.62 1.00 0.86 1.01 -13.51%

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