[BORNOIL] YoY TTM Result on 31-Jul-2013 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 111.24%
YoY- 111.47%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 2,756,426 122,672 51,314 43,991 29,928 22,195 23,636 120.87%
PBT 23,627 9,374 547 -2,347 -4,818 73,551 -2,010 -
Tax -857 33 -422 -100 -2 81 -209 26.48%
NP 22,770 9,407 125 -2,447 -4,820 73,632 -2,219 -
-
NP to SH 22,770 9,407 125 553 -4,820 73,632 -2,219 -
-
Tax Rate 3.63% -0.35% 77.15% - - -0.11% - -
Total Cost 2,733,656 113,265 51,189 46,438 34,748 -51,437 25,855 117.29%
-
Net Worth 550,999 296,502 218,768 188,472 171,633 156,656 82,631 37.15%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 550,999 296,502 218,768 188,472 171,633 156,656 82,631 37.15%
NOSH 2,899,999 380,131 230,283 200,502 180,666 160,508 159,090 62.15%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 0.83% 7.67% 0.24% -5.56% -16.11% 331.75% -9.39% -
ROE 4.13% 3.17% 0.06% 0.29% -2.81% 47.00% -2.69% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 95.05 32.27 22.28 21.94 16.57 13.83 14.86 36.20%
EPS 0.79 2.47 0.05 0.28 -2.67 45.87 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.78 0.95 0.94 0.95 0.976 0.5194 -15.41%
Adjusted Per Share Value based on latest NOSH - 200,502
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 22.95 1.02 0.43 0.37 0.25 0.18 0.20 120.28%
EPS 0.19 0.08 0.00 0.00 -0.04 0.61 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.0247 0.0182 0.0157 0.0143 0.013 0.0069 37.09%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.185 0.595 0.635 0.455 0.55 0.42 0.16 -
P/RPS 0.19 1.84 2.85 2.07 3.32 3.04 1.08 -25.12%
P/EPS 23.56 24.04 1,169.84 164.97 -20.62 0.92 -11.47 -
EY 4.24 4.16 0.09 0.61 -4.85 109.22 -8.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.76 0.67 0.48 0.58 0.43 0.31 20.91%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 21/09/15 30/09/14 30/09/13 28/09/12 22/09/11 30/09/10 -
Price 0.185 0.61 0.65 0.43 0.40 0.28 0.17 -
P/RPS 0.19 1.89 2.92 1.96 2.41 2.02 1.14 -25.79%
P/EPS 23.56 24.65 1,197.47 155.91 -14.99 0.61 -12.19 -
EY 4.24 4.06 0.08 0.64 -6.67 163.84 -8.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.78 0.68 0.46 0.42 0.29 0.33 19.66%

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