[BORNOIL] YoY TTM Result on 31-Oct-2017 [#3]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 141.27%
YoY- -42.61%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 98,031 90,049 47,403 90,276 3,682,911 125,471 61,947 8.83%
PBT 6,083 6,769 -4,017 21,937 41,836 13,171 2,283 19.82%
Tax -12,431 -2,852 -60 523 -2,698 29 -322 96.23%
NP -6,348 3,917 -4,077 22,460 39,138 13,200 1,961 -
-
NP to SH -6,348 3,919 -4,077 22,460 39,138 13,200 1,961 -
-
Tax Rate 204.36% 42.13% - -2.38% 6.45% -0.22% 14.10% -
Total Cost 104,379 86,132 51,480 67,816 3,643,773 112,271 59,986 10.76%
-
Net Worth 666,743 675,533 0 675,919 581,492 301,287 203,903 24.43%
Dividend
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 666,743 675,533 0 675,919 581,492 301,287 203,903 24.43%
NOSH 5,300,454 5,300,454 4,880,573 4,827,999 3,028,801 381,376 237,096 77.41%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin -6.48% 4.35% -8.60% 24.88% 1.06% 10.52% 3.17% -
ROE -0.95% 0.58% 0.00% 3.32% 6.73% 4.38% 0.96% -
Per Share
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 1.91 1.73 0.97 1.87 121.60 32.90 26.13 -38.29%
EPS -0.12 0.08 -0.08 0.47 1.29 3.46 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.00 0.14 0.192 0.79 0.86 -29.43%
Adjusted Per Share Value based on latest NOSH - 4,827,999
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 0.82 0.75 0.40 0.75 30.71 1.05 0.52 8.76%
EPS -0.05 0.03 -0.03 0.19 0.33 0.11 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0563 0.00 0.0564 0.0485 0.0251 0.017 24.44%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.02 0.04 0.08 0.095 0.165 0.21 0.835 -
P/RPS 1.05 2.31 8.24 5.08 0.14 0.64 3.20 -18.58%
P/EPS -16.16 53.04 -95.77 20.42 12.77 6.07 100.96 -
EY -6.19 1.89 -1.04 4.90 7.83 16.48 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.31 0.00 0.68 0.86 0.27 0.97 -29.13%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 29/05/20 28/05/19 - 29/12/17 28/12/16 28/12/15 31/12/14 -
Price 0.03 0.045 0.00 0.085 0.175 0.15 0.905 -
P/RPS 1.57 2.60 0.00 4.55 0.14 0.46 3.46 -13.56%
P/EPS -24.24 59.67 0.00 18.27 13.54 4.33 109.42 -
EY -4.13 1.68 0.00 5.47 7.38 23.07 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.35 0.00 0.61 0.91 0.19 1.05 -24.43%

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