[BORNOIL] YoY TTM Result on 30-Apr-2013 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -2.12%
YoY- -5.1%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 1,760,069 90,830 48,037 35,894 27,686 21,590 23,252 105.53%
PBT 22,166 8,926 2,532 -7,857 -4,681 73,798 -3,625 -
Tax -857 33 -457 -65 -2 81 -209 26.48%
NP 21,309 8,959 2,075 -7,922 -4,683 73,879 -3,834 -
-
NP to SH 21,309 8,959 2,075 -4,922 -4,683 73,879 -3,834 -
-
Tax Rate 3.87% -0.37% 18.05% - - -0.11% - -
Total Cost 1,738,760 81,871 45,962 43,816 32,369 -52,289 27,086 99.97%
-
Net Worth 564,722 29,414 208,366 183,800 169,247 158,347 83,746 37.41%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 564,722 29,414 208,366 183,800 169,247 158,347 83,746 37.41%
NOSH 2,972,222 37,234 221,666 200,000 177,037 161,250 159,821 62.69%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 1.21% 9.86% 4.32% -22.07% -16.91% 342.19% -16.49% -
ROE 3.77% 30.46% 1.00% -2.68% -2.77% 46.66% -4.58% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 59.22 243.94 21.67 17.95 15.64 13.39 14.55 26.33%
EPS 0.72 24.06 0.94 -2.46 -2.65 45.82 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.79 0.94 0.919 0.956 0.982 0.524 -15.54%
Adjusted Per Share Value based on latest NOSH - 200,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 14.65 0.76 0.40 0.30 0.23 0.18 0.19 106.17%
EPS 0.18 0.07 0.02 -0.04 -0.04 0.62 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0024 0.0173 0.0153 0.0141 0.0132 0.007 37.31%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.15 0.80 0.64 0.305 0.41 0.52 0.17 -
P/RPS 0.25 0.33 2.95 1.70 2.62 3.88 1.17 -22.66%
P/EPS 20.92 3.32 68.37 -12.39 -15.50 1.13 -7.09 -
EY 4.78 30.08 1.46 -8.07 -6.45 88.11 -14.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.01 0.68 0.33 0.43 0.53 0.32 16.23%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.15 0.66 0.675 0.405 0.34 0.46 0.15 -
P/RPS 0.25 0.27 3.11 2.26 2.17 3.44 1.03 -21.00%
P/EPS 20.92 2.74 72.11 -16.46 -12.85 1.00 -6.25 -
EY 4.78 36.46 1.39 -6.08 -7.78 99.60 -15.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.72 0.44 0.36 0.47 0.29 18.16%

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