[BORNOIL] YoY TTM Result on 31-Oct-2013 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -46.65%
YoY- 107.28%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 3,682,911 125,471 61,947 46,219 31,946 23,265 22,824 133.14%
PBT 41,836 13,171 2,283 -2,505 -4,052 -7,639 78,438 -9.93%
Tax -2,698 29 -322 -200 -2 57 -185 56.24%
NP 39,138 13,200 1,961 -2,705 -4,054 -7,582 78,253 -10.89%
-
NP to SH 39,138 13,200 1,961 295 -4,054 -7,582 78,253 -10.89%
-
Tax Rate 6.45% -0.22% 14.10% - - - 0.24% -
Total Cost 3,643,773 112,271 59,986 48,924 36,000 30,847 -55,429 -
-
Net Worth 581,492 301,287 203,903 195,199 169,951 160,189 163,599 23.51%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 581,492 301,287 203,903 195,199 169,951 160,189 163,599 23.51%
NOSH 3,028,801 381,376 237,096 203,333 178,333 164,905 160,391 63.11%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 1.06% 10.52% 3.17% -5.85% -12.69% -32.59% 342.85% -
ROE 6.73% 4.38% 0.96% 0.15% -2.39% -4.73% 47.83% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 121.60 32.90 26.13 22.73 17.91 14.11 14.23 42.93%
EPS 1.29 3.46 0.83 0.15 -2.27 -4.60 48.79 -45.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.79 0.86 0.96 0.953 0.9714 1.02 -24.27%
Adjusted Per Share Value based on latest NOSH - 203,333
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 30.66 1.04 0.52 0.38 0.27 0.19 0.19 133.14%
EPS 0.33 0.11 0.02 0.00 -0.03 -0.06 0.65 -10.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 0.0251 0.017 0.0162 0.0141 0.0133 0.0136 23.53%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.165 0.21 0.835 0.455 0.44 0.42 0.20 -
P/RPS 0.14 0.64 3.20 2.00 2.46 2.98 1.41 -31.92%
P/EPS 12.77 6.07 100.96 313.62 -19.36 -9.13 0.41 77.28%
EY 7.83 16.48 0.99 0.32 -5.17 -10.95 243.94 -43.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.27 0.97 0.47 0.46 0.43 0.20 27.49%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 28/12/16 28/12/15 31/12/14 31/12/13 27/12/12 23/12/11 30/12/10 -
Price 0.175 0.15 0.905 0.60 0.43 0.35 0.19 -
P/RPS 0.14 0.46 3.46 2.64 2.40 2.48 1.34 -31.34%
P/EPS 13.54 4.33 109.42 413.56 -18.92 -7.61 0.39 80.51%
EY 7.38 23.07 0.91 0.24 -5.29 -13.14 256.78 -44.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.19 1.05 0.63 0.45 0.36 0.19 29.80%

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