[BORNOIL] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -41.96%
YoY- -161.82%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 CAGR
Revenue 50,435 77,094 95,630 94,574 38,805 1,760,069 90,830 -8.75%
PBT 37,350 -1,334 4,856 -1,456 9,308 22,166 8,926 24.95%
Tax 139 -2,492 -11,934 -4,299 0 -857 33 25.08%
NP 37,489 -3,826 -7,078 -5,755 9,308 21,309 8,959 24.95%
-
NP to SH 37,489 -3,826 -7,078 -5,755 9,309 21,309 8,959 24.95%
-
Tax Rate -0.37% - 245.76% - 0.00% 3.87% -0.37% -
Total Cost 12,946 80,920 102,708 100,329 29,497 1,738,760 81,871 -24.95%
-
Net Worth 833,139 679,049 673,121 675,973 0 564,722 29,414 68.27%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 CAGR
Net Worth 833,139 679,049 673,121 675,973 0 564,722 29,414 68.27%
NOSH 7,573,999 6,366,683 5,300,454 5,300,454 4,050,999 2,972,222 37,234 128.71%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 CAGR
NP Margin 74.33% -4.96% -7.40% -6.09% 23.99% 1.21% 9.86% -
ROE 4.50% -0.56% -1.05% -0.85% 0.00% 3.77% 30.46% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 CAGR
RPS 0.67 1.36 1.85 1.82 0.96 59.22 243.94 -60.06%
EPS 0.49 -0.07 -0.14 -0.11 0.23 0.72 24.06 -45.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.13 0.13 0.00 0.19 0.79 -26.42%
Adjusted Per Share Value based on latest NOSH - 5,300,454
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 CAGR
RPS 0.42 0.64 0.80 0.79 0.32 14.68 0.76 -8.81%
EPS 0.31 -0.03 -0.06 -0.05 0.08 0.18 0.07 26.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.0566 0.0561 0.0564 0.00 0.0471 0.0025 67.78%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 29/04/16 30/04/15 -
Price 0.025 0.045 0.05 0.055 0.095 0.15 0.80 -
P/RPS 3.75 3.30 2.71 3.02 9.92 0.25 0.33 45.97%
P/EPS 5.05 -66.56 -36.58 -49.69 41.34 20.92 3.32 6.74%
EY 19.80 -1.50 -2.73 -2.01 2.42 4.78 30.08 -6.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.38 0.38 0.42 0.00 0.79 1.01 -20.57%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 CAGR
Date 29/11/21 27/11/20 28/11/19 29/11/18 - 30/06/16 30/06/15 -
Price 0.025 0.045 0.045 0.045 0.00 0.15 0.66 -
P/RPS 3.75 3.30 2.44 2.47 0.00 0.25 0.27 50.61%
P/EPS 5.05 -66.56 -32.92 -40.66 0.00 20.92 2.74 9.98%
EY 19.80 -1.50 -3.04 -2.46 0.00 4.78 36.46 -9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.38 0.35 0.35 0.00 0.79 0.84 -18.25%

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