[BORNOIL] YoY TTM Result on 30-Apr-2003 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 6.32%
YoY- 24.36%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 21,004 37,148 44,784 51,659 39,847 36,668 36,715 -8.88%
PBT -18,075 -13,333 -3,595 -5,444 -8,068 -14,111 5,038 -
Tax 29 67 -368 105 2,177 14,677 -2,437 -
NP -18,046 -13,266 -3,963 -5,339 -5,891 566 2,601 -
-
NP to SH -18,025 -13,266 -3,963 -5,339 -7,058 -14,442 2,601 -
-
Tax Rate - - - - - - 48.37% -
Total Cost 39,050 50,414 48,747 56,998 45,738 36,102 34,114 2.27%
-
Net Worth 47,447 63,040 79,517 66,420 30,481 33,785 53,800 -2.07%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 47,447 63,040 79,517 66,420 30,481 33,785 53,800 -2.07%
NOSH 90,325 90,057 89,344 70,659 27,460 26,602 25,990 23.06%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin -85.92% -35.71% -8.85% -10.34% -14.78% 1.54% 7.08% -
ROE -37.99% -21.04% -4.98% -8.04% -23.16% -42.75% 4.83% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 23.25 41.25 50.12 73.11 145.10 137.83 141.26 -25.96%
EPS -19.96 -14.73 -4.44 -7.56 -25.70 -54.29 10.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5253 0.70 0.89 0.94 1.11 1.27 2.07 -20.42%
Adjusted Per Share Value based on latest NOSH - 70,659
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 0.18 0.31 0.37 0.43 0.33 0.31 0.31 -8.65%
EPS -0.15 -0.11 -0.03 -0.04 -0.06 -0.12 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.0053 0.0066 0.0055 0.0025 0.0028 0.0045 -1.94%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.81 0.23 0.62 0.44 1.16 1.01 2.65 -
P/RPS 3.48 0.56 1.24 0.60 0.80 0.73 1.88 10.80%
P/EPS -4.06 -1.56 -13.98 -5.82 -4.51 -1.86 26.48 -
EY -24.64 -64.05 -7.15 -17.17 -22.16 -53.75 3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.33 0.70 0.47 1.05 0.80 1.28 3.12%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 06/07/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.97 0.22 0.50 0.57 0.93 0.98 2.26 -
P/RPS 4.17 0.53 1.00 0.78 0.64 0.71 1.60 17.30%
P/EPS -4.86 -1.49 -11.27 -7.54 -3.62 -1.81 22.58 -
EY -20.57 -66.96 -8.87 -13.26 -27.64 -55.40 4.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.31 0.56 0.61 0.84 0.77 1.09 9.21%

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