Highlights

[BORNOIL] QoQ Annualized Quarter Result on 2014-10-31 [#3]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 31-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Oct-2014  [#3]
Profit Trend QoQ -     82.72%    YoY -     -32.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 131,626 58,528 84,246 64,730 54,774 40,700 41,867 115.06%
  QoQ % 124.89% -30.53% 30.15% 18.18% 34.58% -2.79% -
  Horiz. % 314.39% 139.80% 201.22% 154.61% 130.83% 97.21% 100.00%
PBT 6,828 2,100 6,806 3,088 1,690 -6,384 3,613 53.03%
  QoQ % 225.14% -69.14% 120.40% 82.72% 126.47% -276.70% -
  Horiz. % 188.98% 58.12% 188.38% 85.47% 46.78% -176.70% 100.00%
Tax 0 0 33 0 0 0 -522 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -6.32% -0.00% -0.00% -0.00% 100.00%
NP 6,828 2,100 6,839 3,088 1,690 -6,384 3,091 69.86%
  QoQ % 225.14% -69.29% 121.47% 82.72% 126.47% -306.54% -
  Horiz. % 220.90% 67.94% 221.26% 99.90% 54.67% -206.54% 100.00%
NP to SH 6,828 2,100 6,839 3,088 1,690 -6,384 3,091 69.86%
  QoQ % 225.14% -69.29% 121.47% 82.72% 126.47% -306.54% -
  Horiz. % 220.90% 67.94% 221.26% 99.90% 54.67% -206.54% 100.00%
Tax Rate - % - % -0.48 % - % - % - % 14.45 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -3.32% 0.00% 0.00% 0.00% 100.00%
Total Cost 124,798 56,428 77,407 61,642 53,084 47,084 38,776 118.45%
  QoQ % 121.16% -27.10% 25.57% 16.12% 12.74% 21.43% -
  Horiz. % 321.84% 145.52% 199.63% 158.97% 136.90% 121.43% 100.00%
Net Worth 289,447 29,414 208,255 201,187 216,959 208,366 197,655 29.05%
  QoQ % 884.02% -85.88% 3.51% -7.27% 4.12% 5.42% -
  Horiz. % 146.44% 14.88% 105.36% 101.79% 109.77% 105.42% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 289,447 29,414 208,255 201,187 216,959 208,366 197,655 29.05%
  QoQ % 884.02% -85.88% 3.51% -7.27% 4.12% 5.42% -
  Horiz. % 146.44% 14.88% 105.36% 101.79% 109.77% 105.42% 100.00%
NOSH 371,086 37,234 257,105 233,939 228,378 221,666 210,272 46.19%
  QoQ % 896.63% -85.52% 9.90% 2.43% 3.03% 5.42% -
  Horiz. % 176.48% 17.71% 122.27% 111.26% 108.61% 105.42% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 5.19 % 3.59 % 8.12 % 4.77 % 3.09 % -15.69 % 7.38 % -20.97%
  QoQ % 44.57% -55.79% 70.23% 54.37% 119.69% -312.60% -
  Horiz. % 70.33% 48.64% 110.03% 64.63% 41.87% -212.60% 100.00%
ROE 2.36 % 7.14 % 3.28 % 1.53 % 0.78 % -3.06 % 1.56 % 31.88%
  QoQ % -66.95% 117.68% 114.38% 96.15% 125.49% -296.15% -
  Horiz. % 151.28% 457.69% 210.26% 98.08% 50.00% -196.15% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 35.47 157.19 32.77 27.67 23.98 18.36 19.91 47.11%
  QoQ % -77.43% 379.68% 18.43% 15.39% 30.61% -7.79% -
  Horiz. % 178.15% 789.50% 164.59% 138.98% 120.44% 92.21% 100.00%
EPS 1.84 5.64 2.66 1.32 0.74 -2.88 1.47 16.19%
  QoQ % -67.38% 112.03% 101.52% 78.38% 125.69% -295.92% -
  Horiz. % 125.17% 383.67% 180.95% 89.80% 50.34% -195.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7800 0.7900 0.8100 0.8600 0.9500 0.9400 0.9400 -11.73%
  QoQ % -1.27% -2.47% -5.81% -9.47% 1.06% 0.00% -
  Horiz. % 82.98% 84.04% 86.17% 91.49% 101.06% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,872,289
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 1.67 0.74 1.07 0.82 0.70 0.52 0.53 115.38%
  QoQ % 125.68% -30.84% 30.49% 17.14% 34.62% -1.89% -
  Horiz. % 315.09% 139.62% 201.89% 154.72% 132.08% 98.11% 100.00%
EPS 0.09 0.03 0.09 0.04 0.02 -0.08 0.04 71.96%
  QoQ % 200.00% -66.67% 125.00% 100.00% 125.00% -300.00% -
  Horiz. % 225.00% 75.00% 225.00% 100.00% 50.00% -200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0368 0.0037 0.0265 0.0256 0.0276 0.0265 0.0251 29.15%
  QoQ % 894.59% -86.04% 3.52% -7.25% 4.15% 5.58% -
  Horiz. % 146.61% 14.74% 105.58% 101.99% 109.96% 105.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.5950 0.8000 0.9000 0.8350 0.6350 0.6400 0.6300 -
P/RPS 1.68 0.51 2.75 3.02 2.65 3.49 3.16 -34.45%
  QoQ % 229.41% -81.45% -8.94% 13.96% -24.07% 10.44% -
  Horiz. % 53.16% 16.14% 87.03% 95.57% 83.86% 110.44% 100.00%
P/EPS 32.34 14.18 33.83 63.26 85.81 -22.22 42.86 -17.16%
  QoQ % 128.07% -58.08% -46.52% -26.28% 486.18% -151.84% -
  Horiz. % 75.45% 33.08% 78.93% 147.60% 200.21% -51.84% 100.00%
EY 3.09 7.05 2.96 1.58 1.17 -4.50 2.33 20.77%
  QoQ % -56.17% 138.18% 87.34% 35.04% 126.00% -293.13% -
  Horiz. % 132.62% 302.58% 127.04% 67.81% 50.21% -193.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.76 1.01 1.11 0.97 0.67 0.68 0.67 8.79%
  QoQ % -24.75% -9.01% 14.43% 44.78% -1.47% 1.49% -
  Horiz. % 113.43% 150.75% 165.67% 144.78% 100.00% 101.49% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 21/09/15 30/06/15 30/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.6100 0.6600 0.8200 0.9050 0.6500 0.6750 0.6700 -
P/RPS 1.72 0.42 2.50 3.27 2.71 3.68 3.36 -36.09%
  QoQ % 309.52% -83.20% -23.55% 20.66% -26.36% 9.52% -
  Horiz. % 51.19% 12.50% 74.40% 97.32% 80.65% 109.52% 100.00%
P/EPS 33.15 11.70 30.83 68.56 87.84 -23.44 45.58 -19.17%
  QoQ % 183.33% -62.05% -55.03% -21.95% 474.74% -151.43% -
  Horiz. % 72.73% 25.67% 67.64% 150.42% 192.72% -51.43% 100.00%
EY 3.02 8.55 3.24 1.46 1.14 -4.27 2.19 23.96%
  QoQ % -64.68% 163.89% 121.92% 28.07% 126.70% -294.98% -
  Horiz. % 137.90% 390.41% 147.95% 66.67% 52.05% -194.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.84 1.01 1.05 0.68 0.72 0.71 6.49%
  QoQ % -7.14% -16.83% -3.81% 54.41% -5.56% 1.41% -
  Horiz. % 109.86% 118.31% 142.25% 147.89% 95.77% 101.41% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS