[BORNOIL] YoY TTM Result on 31-Jul-2003 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 16.56%
YoY- 34.82%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 19,497 33,210 42,620 51,677 43,311 36,043 36,540 -9.93%
PBT -17,779 -12,832 -6,622 -4,383 -7,858 -16,105 4,727 -
Tax 3 76 -206 -72 1,023 16,270 -2,239 -
NP -17,776 -12,756 -6,828 -4,455 -6,835 165 2,488 -
-
NP to SH -17,755 -12,756 -6,828 -4,455 -6,835 -16,010 2,488 -
-
Tax Rate - - - - - - 47.37% -
Total Cost 37,273 45,966 49,448 56,132 50,146 35,878 34,052 1.51%
-
Net Worth 42,719 60,374 77,400 69,750 29,637 33,228 55,137 -4.16%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 42,719 60,374 77,400 69,750 29,637 33,228 55,137 -4.16%
NOSH 90,126 90,111 90,000 75,000 27,441 26,583 26,381 22.71%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin -91.17% -38.41% -16.02% -8.62% -15.78% 0.46% 6.81% -
ROE -41.56% -21.13% -8.82% -6.39% -23.06% -48.18% 4.51% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 21.63 36.85 47.36 68.90 157.83 135.59 138.51 -26.60%
EPS -19.70 -14.16 -7.59 -5.94 -24.91 -60.23 9.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.474 0.67 0.86 0.93 1.08 1.25 2.09 -21.89%
Adjusted Per Share Value based on latest NOSH - 75,000
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 0.16 0.28 0.36 0.43 0.36 0.30 0.30 -9.94%
EPS -0.15 -0.11 -0.06 -0.04 -0.06 -0.13 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.005 0.0065 0.0058 0.0025 0.0028 0.0046 -4.00%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.02 0.31 0.50 0.62 1.03 1.13 2.20 -
P/RPS 4.72 0.84 1.06 0.90 0.65 0.83 1.59 19.87%
P/EPS -5.18 -2.19 -6.59 -10.44 -4.14 -1.88 23.33 -
EY -19.31 -45.66 -15.17 -9.58 -24.18 -53.30 4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 0.46 0.58 0.67 0.95 0.90 1.05 12.68%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 26/09/02 27/09/01 29/09/00 -
Price 1.38 0.68 0.39 0.61 0.93 0.92 1.75 -
P/RPS 6.38 1.85 0.82 0.89 0.59 0.68 1.26 31.02%
P/EPS -7.01 -4.80 -5.14 -10.27 -3.73 -1.53 18.56 -
EY -14.28 -20.82 -19.45 -9.74 -26.78 -65.46 5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 1.01 0.45 0.66 0.86 0.74 0.84 22.99%

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