[BORNOIL] YoY TTM Result on 31-Oct-2005 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 2.29%
YoY- -29.38%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 18,030 13,215 16,831 24,589 44,382 49,510 46,901 -14.71%
PBT -13,804 -14,017 -18,061 -12,580 -9,452 -3,157 -7,172 11.51%
Tax 0 0 3 63 -182 -109 1,033 -
NP -13,804 -14,017 -18,058 -12,517 -9,634 -3,266 -6,139 14.44%
-
NP to SH -13,804 -14,017 -18,090 -12,464 -9,634 -3,266 -6,139 14.44%
-
Tax Rate - - - - - - - -
Total Cost 31,834 27,232 34,889 37,106 54,016 52,776 53,040 -8.14%
-
Net Worth 75,296 76,239 58,323 58,387 74,869 71,609 29,100 17.15%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 75,296 76,239 58,323 58,387 74,869 71,609 29,100 17.15%
NOSH 123,194 124,675 95,800 90,076 90,204 76,999 27,453 28.40%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin -76.56% -106.07% -107.29% -50.90% -21.71% -6.60% -13.09% -
ROE -18.33% -18.39% -31.02% -21.35% -12.87% -4.56% -21.10% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 14.64 10.60 17.57 27.30 49.20 64.30 170.84 -33.57%
EPS -11.21 -11.24 -18.88 -13.84 -10.68 -4.24 -22.36 -10.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6112 0.6115 0.6088 0.6482 0.83 0.93 1.06 -8.76%
Adjusted Per Share Value based on latest NOSH - 90,076
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 0.15 0.11 0.14 0.20 0.37 0.41 0.39 -14.70%
EPS -0.11 -0.12 -0.15 -0.10 -0.08 -0.03 -0.05 14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.0063 0.0049 0.0049 0.0062 0.006 0.0024 17.43%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.10 1.00 3.02 0.74 0.30 0.67 1.01 -
P/RPS 0.68 9.43 17.19 2.71 0.61 1.04 0.59 2.39%
P/EPS -0.89 -8.89 -15.99 -5.35 -2.81 -15.80 -4.52 -23.70%
EY -112.05 -11.24 -6.25 -18.70 -35.60 -6.33 -22.14 30.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 1.64 4.96 1.14 0.36 0.72 0.95 -25.66%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 23/12/08 31/12/07 29/12/06 30/12/05 30/12/04 31/12/03 31/12/02 -
Price 0.11 0.94 1.78 0.70 0.34 0.81 0.55 -
P/RPS 0.75 8.87 10.13 2.56 0.69 1.26 0.32 15.23%
P/EPS -0.98 -8.36 -9.43 -5.06 -3.18 -19.10 -2.46 -14.20%
EY -101.86 -11.96 -10.61 -19.77 -31.41 -5.24 -40.66 16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 1.54 2.92 1.08 0.41 0.87 0.52 -16.19%

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