[BORNOIL] YoY Quarter Result on 31-Oct-2002 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -9.64%
YoY- 40.21%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 3,945 12,566 10,804 12,971 9,381 8,949 8,586 0.83%
PBT -2,413 -2,665 165 -1,061 -1,747 138 483 -
Tax 0 13 -11 26 1,747 27 -335 -
NP -2,413 -2,652 154 -1,035 0 165 148 -
-
NP to SH -2,360 -2,652 154 -1,035 -1,731 165 148 -
-
Tax Rate - - 6.67% - - -19.57% 69.36% -
Total Cost 6,358 15,218 10,650 14,006 9,381 8,784 8,438 0.30%
-
Net Worth 58,387 74,869 71,609 29,100 32,589 54,822 0 -100.00%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 58,387 74,869 71,609 29,100 32,589 54,822 0 -100.00%
NOSH 90,076 90,204 76,999 27,453 26,712 26,612 25,084 -1.34%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin -61.17% -21.10% 1.43% -7.98% 0.00% 1.84% 1.72% -
ROE -4.04% -3.54% 0.22% -3.56% -5.31% 0.30% 0.00% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 4.38 13.93 14.03 47.25 35.12 33.63 34.23 2.20%
EPS -2.62 -2.94 0.20 -3.77 -6.48 0.62 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6482 0.83 0.93 1.06 1.22 2.06 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 27,453
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 0.03 0.10 0.09 0.11 0.08 0.07 0.07 0.90%
EPS -0.02 -0.02 0.00 -0.01 -0.01 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0062 0.006 0.0024 0.0027 0.0046 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.74 0.30 0.67 1.01 1.01 1.68 0.00 -
P/RPS 16.90 2.15 4.78 2.14 2.88 5.00 0.00 -100.00%
P/EPS -28.24 -10.20 335.00 -26.79 -15.59 270.97 0.00 -100.00%
EY -3.54 -9.80 0.30 -3.73 -6.42 0.37 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.36 0.72 0.95 0.83 0.82 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 30/12/05 30/12/04 31/12/03 31/12/02 24/12/01 22/12/00 12/01/00 -
Price 0.70 0.34 0.81 0.55 1.32 1.30 2.72 -
P/RPS 15.98 2.44 5.77 1.16 3.76 3.87 7.95 -0.73%
P/EPS -26.72 -11.56 405.00 -14.59 -20.37 209.68 461.02 -
EY -3.74 -8.65 0.25 -6.85 -4.91 0.48 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.41 0.87 0.52 1.08 0.63 0.00 -100.00%

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