[BORNOIL] YoY TTM Result on 31-Jul-2017 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 10.76%
YoY- 83.03%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 101,046 91,655 40,135 1,019,994 2,756,426 122,672 51,314 13.31%
PBT 6,678 3,687 6,465 42,999 23,627 9,374 547 58.64%
Tax -11,944 -4,239 0 -1,322 -857 33 -422 85.25%
NP -5,266 -552 6,465 41,677 22,770 9,407 125 -
-
NP to SH -5,266 -552 6,465 41,677 22,770 9,407 125 -
-
Tax Rate 178.86% 114.97% 0.00% 3.07% 3.63% -0.35% 77.15% -
Total Cost 106,312 92,207 33,670 978,317 2,733,656 113,265 51,189 14.43%
-
Net Worth 668,313 675,900 0 567,139 550,999 296,502 218,768 22.87%
Dividend
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 668,313 675,900 0 567,139 550,999 296,502 218,768 22.87%
NOSH 5,300,454 5,300,454 4,827,999 4,050,999 2,899,999 380,131 230,283 78.32%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin -5.21% -0.60% 16.11% 4.09% 0.83% 7.67% 0.24% -
ROE -0.79% -0.08% 0.00% 7.35% 4.13% 3.17% 0.06% -
Per Share
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 1.97 1.76 0.83 25.18 95.05 32.27 22.28 -36.06%
EPS -0.10 -0.01 0.13 1.03 0.79 2.47 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.00 0.14 0.19 0.78 0.95 -30.70%
Adjusted Per Share Value based on latest NOSH - 4,050,999
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 0.84 0.76 0.33 8.51 22.99 1.02 0.43 13.14%
EPS -0.04 0.00 0.05 0.35 0.19 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0564 0.00 0.0473 0.0459 0.0247 0.0182 22.91%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 31/12/19 31/12/18 29/12/17 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.045 0.045 0.085 0.10 0.185 0.595 0.635 -
P/RPS 2.29 2.55 10.22 0.40 0.19 1.84 2.85 -3.95%
P/EPS -43.93 -423.85 63.48 9.72 23.56 24.04 1,169.84 -
EY -2.28 -0.24 1.58 10.29 4.24 4.16 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.00 0.71 0.97 0.76 0.67 -11.28%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 27/02/20 28/02/19 - 29/09/17 30/09/16 21/09/15 30/09/14 -
Price 0.04 0.04 0.00 0.095 0.185 0.61 0.65 -
P/RPS 2.04 2.27 0.00 0.38 0.19 1.89 2.92 -6.40%
P/EPS -39.05 -376.76 0.00 9.23 23.56 24.65 1,197.47 -
EY -2.56 -0.27 0.00 10.83 4.24 4.06 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.00 0.68 0.97 0.78 0.68 -13.48%

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