[BORNOIL] YoY TTM Result on 30-Apr-2016 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- 91.39%
YoY- 137.85%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 95,630 94,574 38,805 1,760,069 90,830 48,037 35,894 16.48%
PBT 4,856 -1,456 9,308 22,166 8,926 2,532 -7,857 -
Tax -11,934 -4,299 0 -857 33 -457 -65 125.17%
NP -7,078 -5,755 9,308 21,309 8,959 2,075 -7,922 -1.73%
-
NP to SH -7,078 -5,755 9,309 21,309 8,959 2,075 -4,922 5.81%
-
Tax Rate 245.76% - 0.00% 3.87% -0.37% 18.05% - -
Total Cost 102,708 100,329 29,497 1,738,760 81,871 45,962 43,816 14.18%
-
Net Worth 673,121 675,973 0 564,722 29,414 208,366 183,800 22.40%
Dividend
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 673,121 675,973 0 564,722 29,414 208,366 183,800 22.40%
NOSH 5,300,454 5,300,454 4,050,999 2,972,222 37,234 221,666 200,000 66.58%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin -7.40% -6.09% 23.99% 1.21% 9.86% 4.32% -22.07% -
ROE -1.05% -0.85% 0.00% 3.77% 30.46% 1.00% -2.68% -
Per Share
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 1.85 1.82 0.96 59.22 243.94 21.67 17.95 -29.80%
EPS -0.14 -0.11 0.23 0.72 24.06 0.94 -2.46 -36.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.00 0.19 0.79 0.94 0.919 -26.25%
Adjusted Per Share Value based on latest NOSH - 2,972,222
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 0.80 0.79 0.32 14.65 0.76 0.40 0.30 16.50%
EPS -0.06 -0.05 0.08 0.18 0.07 0.02 -0.04 6.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0563 0.00 0.047 0.0024 0.0173 0.0153 22.38%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/09/19 28/09/18 29/09/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.05 0.055 0.095 0.15 0.80 0.64 0.305 -
P/RPS 2.71 3.02 9.92 0.25 0.33 2.95 1.70 7.53%
P/EPS -36.58 -49.69 41.34 20.92 3.32 68.37 -12.39 18.36%
EY -2.73 -2.01 2.42 4.78 30.08 1.46 -8.07 -15.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.00 0.79 1.01 0.68 0.33 2.22%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 28/11/19 29/11/18 - 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.045 0.045 0.00 0.15 0.66 0.675 0.405 -
P/RPS 2.44 2.47 0.00 0.25 0.27 3.11 2.26 1.20%
P/EPS -32.92 -40.66 0.00 20.92 2.74 72.11 -16.46 11.39%
EY -3.04 -2.46 0.00 4.78 36.46 1.39 -6.08 -10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.00 0.79 0.84 0.72 0.44 -3.50%

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