[BORNOIL] YoY TTM Result on 30-Apr-2006 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
06-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 9.97%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 18,807 17,240 10,169 21,004 37,148 44,784 51,659 -15.48%
PBT -13,252 -19,089 -10,282 -18,075 -13,333 -3,595 -5,444 15.96%
Tax 0 0 0 29 67 -368 105 -
NP -13,252 -19,089 -10,282 -18,046 -13,266 -3,963 -5,339 16.34%
-
NP to SH -13,393 -19,089 -10,282 -18,025 -13,266 -3,963 -5,339 16.54%
-
Tax Rate - - - - - - - -
Total Cost 32,059 36,329 20,451 39,050 50,414 48,747 56,998 -9.13%
-
Net Worth 88,551 77,984 79,037 47,447 63,040 79,517 66,420 4.90%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 88,551 77,984 79,037 47,447 63,040 79,517 66,420 4.90%
NOSH 160,973 123,373 121,914 90,325 90,057 89,344 70,659 14.69%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin -70.46% -110.73% -101.11% -85.92% -35.71% -8.85% -10.34% -
ROE -15.12% -24.48% -13.01% -37.99% -21.04% -4.98% -8.04% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 11.68 13.97 8.34 23.25 41.25 50.12 73.11 -26.31%
EPS -8.32 -15.47 -8.43 -19.96 -14.73 -4.44 -7.56 1.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5501 0.6321 0.6483 0.5253 0.70 0.89 0.94 -8.53%
Adjusted Per Share Value based on latest NOSH - 90,325
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 0.16 0.14 0.08 0.18 0.31 0.37 0.43 -15.17%
EPS -0.11 -0.16 -0.09 -0.15 -0.11 -0.03 -0.04 18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0065 0.0066 0.004 0.0053 0.0066 0.0055 5.06%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.20 0.41 1.07 0.81 0.23 0.62 0.44 -
P/RPS 1.71 2.93 12.83 3.48 0.56 1.24 0.60 19.05%
P/EPS -2.40 -2.65 -12.69 -4.06 -1.56 -13.98 -5.82 -13.71%
EY -41.60 -37.74 -7.88 -24.64 -64.05 -7.15 -17.17 15.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.65 1.65 1.54 0.33 0.70 0.47 -4.34%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/06/09 30/06/08 29/06/07 06/07/06 30/06/05 30/06/04 30/06/03 -
Price 0.40 0.26 1.40 0.97 0.22 0.50 0.57 -
P/RPS 3.42 1.86 16.78 4.17 0.53 1.00 0.78 27.90%
P/EPS -4.81 -1.68 -16.60 -4.86 -1.49 -11.27 -7.54 -7.21%
EY -20.80 -59.51 -6.02 -20.57 -66.96 -8.87 -13.26 7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.41 2.16 1.85 0.31 0.56 0.61 3.03%

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