[BORNOIL] YoY TTM Result on 30-Apr-2014 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -32.87%
YoY- 142.16%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 38,805 1,760,069 90,830 48,037 35,894 27,686 21,590 9.55%
PBT 9,308 22,166 8,926 2,532 -7,857 -4,681 73,798 -27.54%
Tax 0 -857 33 -457 -65 -2 81 -
NP 9,308 21,309 8,959 2,075 -7,922 -4,683 73,879 -27.56%
-
NP to SH 9,309 21,309 8,959 2,075 -4,922 -4,683 73,879 -27.56%
-
Tax Rate 0.00% 3.87% -0.37% 18.05% - - -0.11% -
Total Cost 29,497 1,738,760 81,871 45,962 43,816 32,369 -52,289 -
-
Net Worth 0 564,722 29,414 208,366 183,800 169,247 158,347 -
Dividend
30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 0 564,722 29,414 208,366 183,800 169,247 158,347 -
NOSH 4,050,999 2,972,222 37,234 221,666 200,000 177,037 161,250 65.16%
Ratio Analysis
30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 23.99% 1.21% 9.86% 4.32% -22.07% -16.91% 342.19% -
ROE 0.00% 3.77% 30.46% 1.00% -2.68% -2.77% 46.66% -
Per Share
30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 0.96 59.22 243.94 21.67 17.95 15.64 13.39 -33.64%
EPS 0.23 0.72 24.06 0.94 -2.46 -2.65 45.82 -56.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.19 0.79 0.94 0.919 0.956 0.982 -
Adjusted Per Share Value based on latest NOSH - 221,666
30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 0.32 14.68 0.76 0.40 0.30 0.23 0.18 9.36%
EPS 0.08 0.18 0.07 0.02 -0.04 -0.04 0.62 -27.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0471 0.0025 0.0174 0.0153 0.0141 0.0132 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 29/09/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.095 0.15 0.80 0.64 0.305 0.41 0.52 -
P/RPS 9.92 0.25 0.33 2.95 1.70 2.62 3.88 15.73%
P/EPS 41.34 20.92 3.32 68.37 -12.39 -15.50 1.13 75.11%
EY 2.42 4.78 30.08 1.46 -8.07 -6.45 88.11 -42.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.79 1.01 0.68 0.33 0.43 0.53 -
Price Multiplier on Announcement Date
30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date - 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.00 0.15 0.66 0.675 0.405 0.34 0.46 -
P/RPS 0.00 0.25 0.27 3.11 2.26 2.17 3.44 -
P/EPS 0.00 20.92 2.74 72.11 -16.46 -12.85 1.00 -
EY 0.00 4.78 36.46 1.39 -6.08 -7.78 99.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.79 0.84 0.72 0.44 0.36 0.47 -

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