[BORNOIL] YoY TTM Result on 31-Jan-2017 [#4]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- 21.16%
YoY- 325.89%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 93,170 94,528 86,208 3,523,463 279,965 86,373 47,868 13.09%
PBT 5,165 245 5,291 48,741 11,991 6,805 3,613 6.82%
Tax -11,906 -4,299 -60 -1,322 -857 33 -522 78.18%
NP -6,741 -4,054 5,231 47,419 11,134 6,838 3,091 -
-
NP to SH -6,741 -4,054 5,231 47,419 11,134 6,838 3,091 -
-
Tax Rate 230.51% 1,754.69% 1.13% 2.71% 7.15% -0.48% 14.45% -
Total Cost 99,911 98,582 80,977 3,476,044 268,831 79,535 44,777 15.98%
-
Net Worth 675,101 677,512 634,474 575,472 402,054 269,384 1,663,800 -15.34%
Dividend
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 675,101 677,512 634,474 575,472 402,054 269,384 1,663,800 -15.34%
NOSH 5,300,454 5,300,454 5,187,149 3,028,801 2,233,636 332,573 1,770,000 22.45%
Ratio Analysis
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin -7.24% -4.29% 6.07% 1.35% 3.98% 7.92% 6.46% -
ROE -1.00% -0.60% 0.82% 8.24% 2.77% 2.54% 0.19% -
Per Share
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 1.79 1.81 1.77 116.33 12.53 25.97 2.70 -7.31%
EPS -0.13 -0.08 0.11 1.57 0.50 2.06 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.19 0.18 0.81 0.94 -30.61%
Adjusted Per Share Value based on latest NOSH - 3,028,801
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 0.78 0.79 0.72 29.38 2.33 0.72 0.40 13.12%
EPS -0.06 -0.03 0.04 0.40 0.09 0.06 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0565 0.0529 0.048 0.0335 0.0225 0.1387 -15.34%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 28/06/19 29/06/18 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.04 0.07 0.085 0.16 0.155 0.90 0.63 -
P/RPS 2.23 3.86 4.81 0.14 1.24 3.47 23.30 -35.17%
P/EPS -30.81 -89.99 79.31 10.22 31.10 43.77 360.76 -
EY -3.25 -1.11 1.26 9.79 3.22 2.28 0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.54 0.65 0.84 0.86 1.11 0.67 -13.26%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 29/08/19 28/08/18 30/03/18 31/03/17 29/03/16 30/03/15 31/03/14 -
Price 0.045 0.065 0.08 0.19 0.155 0.82 0.67 -
P/RPS 2.51 3.58 4.53 0.16 1.24 3.16 24.77 -34.48%
P/EPS -34.67 -83.56 74.64 12.14 31.10 39.88 383.66 -
EY -2.88 -1.20 1.34 8.24 3.22 2.51 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.50 0.62 1.00 0.86 1.01 0.71 -12.24%

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