[BORNOIL] YoY TTM Result on 31-Jan-2010 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 69.22%
YoY- 73.56%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 33,330 25,508 21,071 22,604 19,599 15,407 10,968 20.33%
PBT -7,820 -4,977 72,782 -3,654 -14,468 -18,346 -9,101 -2.49%
Tax 0 -2 81 -209 0 0 0 -
NP -7,820 -4,979 72,863 -3,863 -14,468 -18,346 -9,101 -2.49%
-
NP to SH -4,820 -4,979 72,863 -3,863 -14,609 -18,346 -9,101 -10.04%
-
Tax Rate - - -0.11% - - - - -
Total Cost 41,150 30,487 -51,792 26,467 34,067 33,753 20,069 12.70%
-
Net Worth 184,115 158,436 158,589 86,628 89,665 82,194 77,619 15.46%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 184,115 158,436 158,589 86,628 89,665 82,194 77,619 15.46%
NOSH 199,475 165,555 160,353 161,200 160,232 124,858 115,919 9.45%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -23.46% -19.52% 345.80% -17.09% -73.82% -119.08% -82.98% -
ROE -2.62% -3.14% 45.94% -4.46% -16.29% -22.32% -11.73% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 16.71 15.41 13.14 14.02 12.23 12.34 9.46 9.93%
EPS -2.42 -3.01 45.44 -2.40 -9.12 -14.69 -7.85 -17.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.923 0.957 0.989 0.5374 0.5596 0.6583 0.6696 5.48%
Adjusted Per Share Value based on latest NOSH - 161,200
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 0.28 0.21 0.18 0.19 0.16 0.13 0.09 20.80%
EPS -0.04 -0.04 0.61 -0.03 -0.12 -0.15 -0.08 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.0132 0.0132 0.0072 0.0075 0.0069 0.0065 15.44%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.39 0.40 0.66 0.28 0.11 0.78 1.99 -
P/RPS 2.33 2.60 5.02 2.00 0.90 6.32 21.03 -30.67%
P/EPS -16.14 -13.30 1.45 -11.68 -1.21 -5.31 -25.35 -7.24%
EY -6.20 -7.52 68.85 -8.56 -82.89 -18.84 -3.95 7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.67 0.52 0.20 1.18 2.97 -27.79%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.35 0.42 0.61 0.19 0.11 0.41 1.40 -
P/RPS 2.09 2.73 4.64 1.35 0.90 3.32 14.80 -27.81%
P/EPS -14.48 -13.97 1.34 -7.93 -1.21 -2.79 -17.83 -3.40%
EY -6.90 -7.16 74.49 -12.61 -82.89 -35.84 -5.61 3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.62 0.35 0.20 0.62 2.09 -24.71%

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