[BORNOIL] YoY TTM Result on 31-Oct-2014 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
31-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 1468.8%
YoY- 564.75%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 90,276 3,682,911 125,471 61,947 46,219 31,946 23,265 25.33%
PBT 21,937 41,836 13,171 2,283 -2,505 -4,052 -7,639 -
Tax 523 -2,698 29 -322 -200 -2 57 44.64%
NP 22,460 39,138 13,200 1,961 -2,705 -4,054 -7,582 -
-
NP to SH 22,460 39,138 13,200 1,961 295 -4,054 -7,582 -
-
Tax Rate -2.38% 6.45% -0.22% 14.10% - - - -
Total Cost 67,816 3,643,773 112,271 59,986 48,924 36,000 30,847 14.01%
-
Net Worth 675,919 581,492 301,287 203,903 195,199 169,951 160,189 27.09%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 675,919 581,492 301,287 203,903 195,199 169,951 160,189 27.09%
NOSH 4,827,999 3,028,801 381,376 237,096 203,333 178,333 164,905 75.46%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 24.88% 1.06% 10.52% 3.17% -5.85% -12.69% -32.59% -
ROE 3.32% 6.73% 4.38% 0.96% 0.15% -2.39% -4.73% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 1.87 121.60 32.90 26.13 22.73 17.91 14.11 -28.57%
EPS 0.47 1.29 3.46 0.83 0.15 -2.27 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.192 0.79 0.86 0.96 0.953 0.9714 -27.57%
Adjusted Per Share Value based on latest NOSH - 237,096
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 0.75 30.66 1.04 0.52 0.38 0.27 0.19 25.68%
EPS 0.19 0.33 0.11 0.02 0.00 -0.03 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0484 0.0251 0.017 0.0162 0.0141 0.0133 27.15%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.095 0.165 0.21 0.835 0.455 0.44 0.42 -
P/RPS 5.08 0.14 0.64 3.20 2.00 2.46 2.98 9.28%
P/EPS 20.42 12.77 6.07 100.96 313.62 -19.36 -9.13 -
EY 4.90 7.83 16.48 0.99 0.32 -5.17 -10.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.27 0.97 0.47 0.46 0.43 7.93%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 29/12/17 28/12/16 28/12/15 31/12/14 31/12/13 27/12/12 23/12/11 -
Price 0.085 0.175 0.15 0.905 0.60 0.43 0.35 -
P/RPS 4.55 0.14 0.46 3.46 2.64 2.40 2.48 10.63%
P/EPS 18.27 13.54 4.33 109.42 413.56 -18.92 -7.61 -
EY 5.47 7.38 23.07 0.91 0.24 -5.29 -13.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.91 0.19 1.05 0.63 0.45 0.36 9.17%

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