[BORNOIL] YoY TTM Result on 31-Jul-2009 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 0.66%
YoY- 14.77%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 29,928 22,195 23,636 19,015 18,749 8,707 19,497 7.39%
PBT -4,818 73,551 -2,010 -13,164 -15,610 -14,019 -17,779 -19.54%
Tax -2 81 -209 0 0 0 3 -
NP -4,820 73,632 -2,219 -13,164 -15,610 -14,019 -17,776 -19.53%
-
NP to SH -4,820 73,632 -2,219 -13,305 -15,610 -14,019 -17,755 -19.51%
-
Tax Rate - -0.11% - - - - - -
Total Cost 34,748 -51,437 25,855 32,179 34,359 22,726 37,273 -1.16%
-
Net Worth 171,633 156,656 82,631 86,121 98,929 77,778 42,719 26.05%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 171,633 156,656 82,631 86,121 98,929 77,778 42,719 26.05%
NOSH 180,666 160,508 159,090 160,763 123,230 123,831 90,126 12.27%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -16.11% 331.75% -9.39% -69.23% -83.26% -161.01% -91.17% -
ROE -2.81% 47.00% -2.69% -15.45% -15.78% -18.02% -41.56% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 16.57 13.83 14.86 11.83 15.21 7.03 21.63 -4.34%
EPS -2.67 45.87 -1.39 -8.28 -12.67 -11.32 -19.70 -28.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.976 0.5194 0.5357 0.8028 0.6281 0.474 12.27%
Adjusted Per Share Value based on latest NOSH - 160,763
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 0.25 0.19 0.20 0.16 0.16 0.07 0.16 7.71%
EPS -0.04 0.61 -0.02 -0.11 -0.13 -0.12 -0.15 -19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0143 0.0131 0.0069 0.0072 0.0082 0.0065 0.0036 25.81%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.55 0.42 0.16 0.38 0.21 1.24 1.02 -
P/RPS 3.32 3.04 1.08 3.21 1.38 17.64 4.72 -5.69%
P/EPS -20.62 0.92 -11.47 -4.59 -1.66 -10.95 -5.18 25.86%
EY -4.85 109.22 -8.72 -21.78 -60.32 -9.13 -19.31 -20.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.43 0.31 0.71 0.26 1.97 2.15 -19.60%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 22/09/11 30/09/10 30/09/09 29/09/08 28/09/07 29/09/06 -
Price 0.40 0.28 0.17 0.32 0.16 1.11 1.38 -
P/RPS 2.41 2.02 1.14 2.71 1.05 15.79 6.38 -14.96%
P/EPS -14.99 0.61 -12.19 -3.87 -1.26 -9.80 -7.01 13.49%
EY -6.67 163.84 -8.20 -25.86 -79.17 -10.20 -14.28 -11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.33 0.60 0.20 1.77 2.91 -27.55%

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