Highlights

[BORNOIL] QoQ Quarter Result on 2013-04-30 [#1]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 30-Apr-2013  [#1]
Profit Trend QoQ -     81.59%    YoY -     -21.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 11,272 10,528 16,062 10,006 9,623 8,300 7,965 25.97%
  QoQ % 7.07% -34.45% 60.52% 3.98% 15.94% 4.21% -
  Horiz. % 141.52% 132.18% 201.66% 125.62% 120.82% 104.21% 100.00%
PBT -32 -266 4,426 -515 -6,150 -108 -1,084 -90.39%
  QoQ % 87.97% -106.01% 959.42% 91.63% -5,594.44% 90.04% -
  Horiz. % 2.95% 24.54% -408.30% 47.51% 567.34% 9.96% 100.00%
Tax -322 -100 -35 -65 0 0 0 -
  QoQ % -222.00% -185.71% 46.15% 0.00% 0.00% 0.00% -
  Horiz. % 495.38% 153.85% 53.85% 100.00% - - -
NP -354 -366 4,391 -580 -6,150 -108 -1,084 -52.48%
  QoQ % 3.28% -108.34% 857.07% 90.57% -5,594.44% 90.04% -
  Horiz. % 32.66% 33.76% -405.07% 53.51% 567.34% 9.96% 100.00%
NP to SH -354 -366 4,391 -580 -3,150 -108 -1,084 -52.48%
  QoQ % 3.28% -108.34% 857.07% 81.59% -2,816.67% 90.04% -
  Horiz. % 32.66% 33.76% -405.07% 53.51% 290.59% 9.96% 100.00%
Tax Rate - % - % 0.79 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 11,626 10,894 11,671 10,586 15,773 8,408 9,049 18.13%
  QoQ % 6.72% -6.66% 10.25% -32.89% 87.60% -7.08% -
  Horiz. % 128.48% 120.39% 128.98% 116.99% 174.31% 92.92% 100.00%
Net Worth 1,663,800 195,199 188,472 183,800 184,115 169,951 171,633 352.76%
  QoQ % 752.36% 3.57% 2.54% -0.17% 8.33% -0.98% -
  Horiz. % 969.39% 113.73% 109.81% 107.09% 107.27% 99.02% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 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
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 1,663,800 195,199 188,472 183,800 184,115 169,951 171,633 352.76%
  QoQ % 752.36% 3.57% 2.54% -0.17% 8.33% -0.98% -
  Horiz. % 969.39% 113.73% 109.81% 107.09% 107.27% 99.02% 100.00%
NOSH 1,770,000 203,333 200,502 200,000 199,475 178,333 180,666 355.96%
  QoQ % 770.49% 1.41% 0.25% 0.26% 11.86% -1.29% -
  Horiz. % 979.70% 112.55% 110.98% 110.70% 110.41% 98.71% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -3.14 % -3.48 % 27.34 % -5.80 % -63.91 % -1.30 % -13.61 % -62.28%
  QoQ % 9.77% -112.73% 571.38% 90.92% -4,816.15% 90.45% -
  Horiz. % 23.07% 25.57% -200.88% 42.62% 469.58% 9.55% 100.00%
ROE -0.02 % -0.19 % 2.33 % -0.32 % -1.71 % -0.06 % -0.63 % -89.91%
  QoQ % 89.47% -108.15% 828.12% 81.29% -2,750.00% 90.48% -
  Horiz. % 3.17% 30.16% -369.84% 50.79% 271.43% 9.52% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 0.64 5.18 8.01 5.00 4.82 4.65 4.41 -72.29%
  QoQ % -87.64% -35.33% 60.20% 3.73% 3.66% 5.44% -
  Horiz. % 14.51% 117.46% 181.63% 113.38% 109.30% 105.44% 100.00%
EPS 0.02 -0.18 2.19 -0.29 -3.09 -0.06 -0.60 -
  QoQ % 111.11% -108.22% 855.17% 90.61% -5,050.00% 90.00% -
  Horiz. % -3.33% 30.00% -365.00% 48.33% 515.00% 10.00% 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 0.9400 0.9600 0.9400 0.9190 0.9230 0.9530 0.9500 -0.70%
  QoQ % -2.08% 2.13% 2.29% -0.43% -3.15% 0.32% -
  Horiz. % 98.95% 101.05% 98.95% 96.74% 97.16% 100.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,420,789
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 0.15 0.14 0.22 0.13 0.13 0.11 0.11 22.90%
  QoQ % 7.14% -36.36% 69.23% 0.00% 18.18% 0.00% -
  Horiz. % 136.36% 127.27% 200.00% 118.18% 118.18% 100.00% 100.00%
EPS 0.00 0.00 0.06 -0.01 -0.04 0.00 -0.01 -
  QoQ % 0.00% 0.00% 700.00% 75.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -600.00% 100.00% 400.00% -0.00% 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 0.2242 0.0263 0.0254 0.0248 0.0248 0.0229 0.0231 353.12%
  QoQ % 752.47% 3.54% 2.42% 0.00% 8.30% -0.87% -
  Horiz. % 970.56% 113.85% 109.96% 107.36% 107.36% 99.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.6300 0.4550 0.4550 0.3050 0.3900 0.4400 0.5500 -
P/RPS 98.93 8.79 5.68 6.10 8.08 9.45 12.48 296.07%
  QoQ % 1,025.48% 54.75% -6.89% -24.50% -14.50% -24.28% -
  Horiz. % 792.71% 70.43% 45.51% 48.88% 64.74% 75.72% 100.00%
P/EPS -3,150.00 -252.78 20.78 -105.17 -24.70 -726.54 -91.67 950.17%
  QoQ % -1,146.14% -1,316.46% 119.76% -325.79% 96.60% -692.56% -
  Horiz. % 3,436.24% 275.75% -22.67% 114.73% 26.94% 792.56% 100.00%
EY -0.03 -0.40 4.81 -0.95 -4.05 -0.14 -1.09 -90.82%
  QoQ % 92.50% -108.32% 606.32% 76.54% -2,792.86% 87.16% -
  Horiz. % 2.75% 36.70% -441.28% 87.16% 371.56% 12.84% 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 0.67 0.47 0.48 0.33 0.42 0.46 0.58 10.07%
  QoQ % 42.55% -2.08% 45.45% -21.43% -8.70% -20.69% -
  Horiz. % 115.52% 81.03% 82.76% 56.90% 72.41% 79.31% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 28/03/13 27/12/12 28/09/12 -
Price 0.6700 0.6000 0.4300 0.4050 0.3500 0.4300 0.4000 -
P/RPS 105.21 11.59 5.37 8.10 7.26 9.24 9.07 410.15%
  QoQ % 807.77% 115.83% -33.70% 11.57% -21.43% 1.87% -
  Horiz. % 1,159.98% 127.78% 59.21% 89.31% 80.04% 101.87% 100.00%
P/EPS -3,350.00 -333.33 19.63 -139.66 -22.16 -710.03 -66.67 1,252.00%
  QoQ % -905.01% -1,798.06% 114.06% -530.23% 96.88% -964.99% -
  Horiz. % 5,024.75% 499.97% -29.44% 209.48% 33.24% 1,064.99% 100.00%
EY -0.03 -0.30 5.09 -0.72 -4.51 -0.14 -1.50 -92.58%
  QoQ % 90.00% -105.89% 806.94% 84.04% -3,121.43% 90.67% -
  Horiz. % 2.00% 20.00% -339.33% 48.00% 300.67% 9.33% 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 0.71 0.63 0.46 0.44 0.38 0.45 0.42 41.77%
  QoQ % 12.70% 36.96% 4.55% 15.79% -15.56% 7.14% -
  Horiz. % 169.05% 150.00% 109.52% 104.76% 90.48% 107.14% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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