[BORNOIL] YoY TTM Result on 31-Oct-2012 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 15.89%
YoY- 46.53%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 125,471 61,947 46,219 31,946 23,265 22,824 19,971 35.81%
PBT 13,171 2,283 -2,505 -4,052 -7,639 78,438 -12,409 -
Tax 29 -322 -200 -2 57 -185 0 -
NP 13,200 1,961 -2,705 -4,054 -7,582 78,253 -12,409 -
-
NP to SH 13,200 1,961 295 -4,054 -7,582 78,253 -12,550 -
-
Tax Rate -0.22% 14.10% - - - 0.24% - -
Total Cost 112,271 59,986 48,924 36,000 30,847 -55,429 32,380 23.01%
-
Net Worth 301,287 203,903 195,199 169,951 160,189 163,599 88,242 22.69%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 301,287 203,903 195,199 169,951 160,189 163,599 88,242 22.69%
NOSH 381,376 237,096 203,333 178,333 164,905 160,391 165,000 14.97%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 10.52% 3.17% -5.85% -12.69% -32.59% 342.85% -62.14% -
ROE 4.38% 0.96% 0.15% -2.39% -4.73% 47.83% -14.22% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 32.90 26.13 22.73 17.91 14.11 14.23 12.10 18.13%
EPS 3.46 0.83 0.15 -2.27 -4.60 48.79 -7.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.86 0.96 0.953 0.9714 1.02 0.5348 6.71%
Adjusted Per Share Value based on latest NOSH - 178,333
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 1.04 0.52 0.38 0.27 0.19 0.19 0.17 35.21%
EPS 0.11 0.02 0.00 -0.03 -0.06 0.65 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.017 0.0162 0.0141 0.0133 0.0136 0.0073 22.84%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.21 0.835 0.455 0.44 0.42 0.20 0.31 -
P/RPS 0.64 3.20 2.00 2.46 2.98 1.41 2.56 -20.62%
P/EPS 6.07 100.96 313.62 -19.36 -9.13 0.41 -4.08 -
EY 16.48 0.99 0.32 -5.17 -10.95 243.94 -24.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.97 0.47 0.46 0.43 0.20 0.58 -11.95%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 28/12/15 31/12/14 31/12/13 27/12/12 23/12/11 30/12/10 31/12/09 -
Price 0.15 0.905 0.60 0.43 0.35 0.19 0.26 -
P/RPS 0.46 3.46 2.64 2.40 2.48 1.34 2.15 -22.65%
P/EPS 4.33 109.42 413.56 -18.92 -7.61 0.39 -3.42 -
EY 23.07 0.91 0.24 -5.29 -13.14 256.78 -29.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 1.05 0.63 0.45 0.36 0.19 0.49 -14.60%

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