Highlights

[BORNOIL] QoQ Quarter Result on 2019-06-30 [#4]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     -1,479.25%    YoY -     -265.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 19,722 29,173 23,233 25,903 22,737 23,757 20,773 -3.40%
  QoQ % -32.40% 25.57% -10.31% 13.92% -4.29% 14.36% -
  Horiz. % 94.94% 140.44% 111.84% 124.70% 109.45% 114.36% 100.00%
PBT -56 534 404 5,201 539 -1,288 713 -
  QoQ % -110.49% 32.18% -92.23% 864.94% 141.85% -280.65% -
  Horiz. % -7.85% 74.89% 56.66% 729.45% 75.60% -180.65% 100.00%
Tax -544 -10 -28 -11,849 -57 0 0 -
  QoQ % -5,340.00% 64.29% 99.76% -20,687.72% 0.00% 0.00% -
  Horiz. % 954.39% 17.54% 49.12% 20,787.72% 100.00% - -
NP -600 524 376 -6,648 482 -1,288 713 -
  QoQ % -214.50% 39.36% 105.66% -1,479.25% 137.42% -280.65% -
  Horiz. % -84.15% 73.49% 52.73% -932.40% 67.60% -180.65% 100.00%
NP to SH -600 524 376 -6,648 482 -1,288 713 -
  QoQ % -214.50% 39.36% 105.66% -1,479.25% 137.42% -280.65% -
  Horiz. % -84.15% 73.49% 52.73% -932.40% 67.60% -180.65% 100.00%
Tax Rate - % 1.87 % 6.93 % 227.82 % 10.58 % - % - % -
  QoQ % 0.00% -73.02% -96.96% 2,053.31% 0.00% 0.00% -
  Horiz. % 0.00% 17.67% 65.50% 2,153.31% 100.00% - -
Total Cost 20,322 28,649 22,857 32,551 22,255 25,045 20,060 0.87%
  QoQ % -29.07% 25.34% -29.78% 46.26% -11.14% 24.85% -
  Horiz. % 101.31% 142.82% 113.94% 162.27% 110.94% 124.85% 100.00%
Net Worth 666,743 668,313 673,121 675,101 675,533 675,900 675,973 -0.91%
  QoQ % -0.23% -0.71% -0.29% -0.06% -0.05% -0.01% -
  Horiz. % 98.63% 98.87% 99.58% 99.87% 99.93% 99.99% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 666,743 668,313 673,121 675,101 675,533 675,900 675,973 -0.91%
  QoQ % -0.23% -0.71% -0.29% -0.06% -0.05% -0.01% -
  Horiz. % 98.63% 98.87% 99.58% 99.87% 99.93% 99.99% 100.00%
NOSH 5,128,800 5,140,871 5,177,855 5,193,088 5,196,411 5,199,238 5,199,796 -0.91%
  QoQ % -0.23% -0.71% -0.29% -0.06% -0.05% -0.01% -
  Horiz. % 98.63% 98.87% 99.58% 99.87% 99.93% 99.99% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -3.04 % 1.80 % 1.62 % -25.66 % 2.12 % -5.42 % 3.43 % -
  QoQ % -268.89% 11.11% 106.31% -1,310.38% 139.11% -258.02% -
  Horiz. % -88.63% 52.48% 47.23% -748.10% 61.81% -158.02% 100.00%
ROE -0.09 % 0.08 % 0.06 % -0.98 % 0.07 % -0.19 % 0.11 % -
  QoQ % -212.50% 33.33% 106.12% -1,500.00% 136.84% -272.73% -
  Horiz. % -81.82% 72.73% 54.55% -890.91% 63.64% -172.73% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 0.38 0.57 0.45 0.50 0.44 0.46 0.40 -3.36%
  QoQ % -33.33% 26.67% -10.00% 13.64% -4.35% 15.00% -
  Horiz. % 95.00% 142.50% 112.50% 125.00% 110.00% 115.00% 100.00%
EPS -0.01 0.01 0.01 -0.13 0.01 -0.02 0.01 -
  QoQ % -200.00% 0.00% 107.69% -1,400.00% 150.00% -300.00% -
  Horiz. % -100.00% 100.00% 100.00% -1,300.00% 100.00% -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 0.1300 0.1300 0.1300 0.1300 0.1300 0.1300 0.1300 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,443,289
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 0.26 0.39 0.31 0.35 0.31 0.32 0.28 -4.82%
  QoQ % -33.33% 25.81% -11.43% 12.90% -3.12% 14.29% -
  Horiz. % 92.86% 139.29% 110.71% 125.00% 110.71% 114.29% 100.00%
EPS -0.01 0.01 0.01 -0.09 0.01 -0.02 0.01 -
  QoQ % -200.00% 0.00% 111.11% -1,000.00% 150.00% -300.00% -
  Horiz. % -100.00% 100.00% 100.00% -900.00% 100.00% -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 0.0896 0.0898 0.0904 0.0907 0.0908 0.0908 0.0908 -0.88%
  QoQ % -0.22% -0.66% -0.33% -0.11% 0.00% 0.00% -
  Horiz. % 98.68% 98.90% 99.56% 99.89% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.0200 0.0450 0.0500 0.0400 0.0400 0.0450 0.0550 -
P/RPS 5.20 7.93 11.14 8.02 9.14 9.85 13.77 -47.72%
  QoQ % -34.43% -28.82% 38.90% -12.25% -7.21% -28.47% -
  Horiz. % 37.76% 57.59% 80.90% 58.24% 66.38% 71.53% 100.00%
P/EPS -170.96 441.49 688.54 -31.25 431.24 -181.65 401.11 -
  QoQ % -138.72% -35.88% 2,303.33% -107.25% 337.40% -145.29% -
  Horiz. % -42.62% 110.07% 171.66% -7.79% 107.51% -45.29% 100.00%
EY -0.58 0.23 0.15 -3.20 0.23 -0.55 0.25 -
  QoQ % -352.17% 53.33% 104.69% -1,491.30% 141.82% -320.00% -
  Horiz. % -232.00% 92.00% 60.00% -1,280.00% 92.00% -220.00% 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 0.15 0.35 0.38 0.31 0.31 0.35 0.42 -49.63%
  QoQ % -57.14% -7.89% 22.58% 0.00% -11.43% -16.67% -
  Horiz. % 35.71% 83.33% 90.48% 73.81% 73.81% 83.33% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/05/20 27/02/20 - 29/08/19 28/05/19 28/02/19 29/11/18 -
Price 0.0300 0.0400 0.0450 0.0450 0.0450 0.0400 0.0450 -
P/RPS 7.80 7.05 10.03 9.02 10.28 8.75 11.26 -21.69%
  QoQ % 10.64% -29.71% 11.20% -12.26% 17.49% -22.29% -
  Horiz. % 69.27% 62.61% 89.08% 80.11% 91.30% 77.71% 100.00%
P/EPS -256.44 392.43 619.69 -35.15 485.14 -161.47 328.18 -
  QoQ % -165.35% -36.67% 1,862.99% -107.25% 400.45% -149.20% -
  Horiz. % -78.14% 119.58% 188.83% -10.71% 147.83% -49.20% 100.00%
EY -0.39 0.25 0.16 -2.84 0.21 -0.62 0.30 -
  QoQ % -256.00% 56.25% 105.63% -1,452.38% 133.87% -306.67% -
  Horiz. % -130.00% 83.33% 53.33% -946.67% 70.00% -206.67% 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 0.23 0.31 0.35 0.35 0.35 0.31 0.35 -24.39%
  QoQ % -25.81% -11.43% 0.00% 0.00% 12.90% -11.43% -
  Horiz. % 65.71% 88.57% 100.00% 100.00% 100.00% 88.57% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. 上升股:国家能源 阻力RM10.94 南洋行家论股
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
PARTNERS & BROKERS