Highlights

[BORNOIL] QoQ Quarter Result on 2014-01-31 [#4]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 31-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jan-2014  [#4]
Profit Trend QoQ -     3.28%    YoY -     88.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 21,161 19,339 10,175 11,272 10,528 16,062 10,006 64.53%
  QoQ % 9.42% 90.06% -9.73% 7.07% -34.45% 60.52% -
  Horiz. % 211.48% 193.27% 101.69% 112.65% 105.22% 160.52% 100.00%
PBT 1,470 2,441 -1,596 -32 -266 4,426 -515 -
  QoQ % -39.78% 252.94% -4,887.50% 87.97% -106.01% 959.42% -
  Horiz. % -285.44% -473.98% 309.90% 6.21% 51.65% -859.42% 100.00%
Tax 0 0 0 -322 -100 -35 -65 -
  QoQ % 0.00% 0.00% 0.00% -222.00% -185.71% 46.15% -
  Horiz. % -0.00% -0.00% -0.00% 495.38% 153.85% 53.85% 100.00%
NP 1,470 2,441 -1,596 -354 -366 4,391 -580 -
  QoQ % -39.78% 252.94% -350.85% 3.28% -108.34% 857.07% -
  Horiz. % -253.45% -420.86% 275.17% 61.03% 63.10% -757.07% 100.00%
NP to SH 1,470 2,441 -1,596 -354 -366 4,391 -580 -
  QoQ % -39.78% 252.94% -350.85% 3.28% -108.34% 857.07% -
  Horiz. % -253.45% -420.86% 275.17% 61.03% 63.10% -757.07% 100.00%
Tax Rate - % - % - % - % - % 0.79 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 19,691 16,898 11,771 11,626 10,894 11,671 10,586 51.08%
  QoQ % 16.53% 43.56% 1.25% 6.72% -6.66% 10.25% -
  Horiz. % 186.01% 159.63% 111.19% 109.82% 102.91% 110.25% 100.00%
Net Worth 203,903 218,768 208,366 1,663,800 195,199 188,472 183,800 7.14%
  QoQ % -6.80% 4.99% -87.48% 752.36% 3.57% 2.54% -
  Horiz. % 110.94% 119.03% 113.37% 905.22% 106.20% 102.54% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 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
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 203,903 218,768 208,366 1,663,800 195,199 188,472 183,800 7.14%
  QoQ % -6.80% 4.99% -87.48% 752.36% 3.57% 2.54% -
  Horiz. % 110.94% 119.03% 113.37% 905.22% 106.20% 102.54% 100.00%
NOSH 237,096 230,283 221,666 1,770,000 203,333 200,502 200,000 11.98%
  QoQ % 2.96% 3.89% -87.48% 770.49% 1.41% 0.25% -
  Horiz. % 118.55% 115.14% 110.83% 885.00% 101.67% 100.25% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 6.95 % 12.62 % -15.69 % -3.14 % -3.48 % 27.34 % -5.80 % -
  QoQ % -44.93% 180.43% -399.68% 9.77% -112.73% 571.38% -
  Horiz. % -119.83% -217.59% 270.52% 54.14% 60.00% -471.38% 100.00%
ROE 0.72 % 1.12 % -0.77 % -0.02 % -0.19 % 2.33 % -0.32 % -
  QoQ % -35.71% 245.45% -3,750.00% 89.47% -108.15% 828.12% -
  Horiz. % -225.00% -350.00% 240.62% 6.25% 59.38% -728.12% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 8.93 8.40 4.59 0.64 5.18 8.01 5.00 47.05%
  QoQ % 6.31% 83.01% 617.19% -87.64% -35.33% 60.20% -
  Horiz. % 178.60% 168.00% 91.80% 12.80% 103.60% 160.20% 100.00%
EPS 0.62 1.06 -0.72 0.02 -0.18 2.19 -0.29 -
  QoQ % -41.51% 247.22% -3,700.00% 111.11% -108.22% 855.17% -
  Horiz. % -213.79% -365.52% 248.28% -6.90% 62.07% -755.17% 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 0.8600 0.9500 0.9400 0.9400 0.9600 0.9400 0.9190 -4.32%
  QoQ % -9.47% 1.06% 0.00% -2.08% 2.13% 2.29% -
  Horiz. % 93.58% 103.37% 102.29% 102.29% 104.46% 102.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,425,789
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 0.28 0.26 0.14 0.15 0.14 0.22 0.13 66.55%
  QoQ % 7.69% 85.71% -6.67% 7.14% -36.36% 69.23% -
  Horiz. % 215.38% 200.00% 107.69% 115.38% 107.69% 169.23% 100.00%
EPS 0.02 0.03 -0.02 0.00 0.00 0.06 -0.01 -
  QoQ % -33.33% 250.00% 0.00% 0.00% 0.00% 700.00% -
  Horiz. % -200.00% -300.00% 200.00% -0.00% -0.00% -600.00% 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 0.0275 0.0295 0.0281 0.2241 0.0263 0.0254 0.0248 7.11%
  QoQ % -6.78% 4.98% -87.46% 752.09% 3.54% 2.42% -
  Horiz. % 110.89% 118.95% 113.31% 903.63% 106.05% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.8350 0.6350 0.6400 0.6300 0.4550 0.4550 0.3050 -
P/RPS 9.36 7.56 13.94 98.93 8.79 5.68 6.10 32.93%
  QoQ % 23.81% -45.77% -85.91% 1,025.48% 54.75% -6.89% -
  Horiz. % 153.44% 123.93% 228.52% 1,621.80% 144.10% 93.11% 100.00%
P/EPS 134.68 59.91 -88.89 -3,150.00 -252.78 20.78 -105.17 -
  QoQ % 124.80% 167.40% 97.18% -1,146.14% -1,316.46% 119.76% -
  Horiz. % -128.06% -56.96% 84.52% 2,995.15% 240.35% -19.76% 100.00%
EY 0.74 1.67 -1.13 -0.03 -0.40 4.81 -0.95 -
  QoQ % -55.69% 247.79% -3,666.67% 92.50% -108.32% 606.32% -
  Horiz. % -77.89% -175.79% 118.95% 3.16% 42.11% -506.32% 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 0.97 0.67 0.68 0.67 0.47 0.48 0.33 104.79%
  QoQ % 44.78% -1.47% 1.49% 42.55% -2.08% 45.45% -
  Horiz. % 293.94% 203.03% 206.06% 203.03% 142.42% 145.45% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.9050 0.6500 0.6750 0.6700 0.6000 0.4300 0.4050 -
P/RPS 10.14 7.74 14.71 105.21 11.59 5.37 8.10 16.11%
  QoQ % 31.01% -47.38% -86.02% 807.77% 115.83% -33.70% -
  Horiz. % 125.19% 95.56% 181.60% 1,298.89% 143.09% 66.30% 100.00%
P/EPS 145.97 61.32 -93.75 -3,350.00 -333.33 19.63 -139.66 -
  QoQ % 138.05% 165.41% 97.20% -905.01% -1,798.06% 114.06% -
  Horiz. % -104.52% -43.91% 67.13% 2,398.68% 238.67% -14.06% 100.00%
EY 0.69 1.63 -1.07 -0.03 -0.30 5.09 -0.72 -
  QoQ % -57.67% 252.34% -3,466.67% 90.00% -105.89% 806.94% -
  Horiz. % -95.83% -226.39% 148.61% 4.17% 41.67% -706.94% 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 1.05 0.68 0.72 0.71 0.63 0.46 0.44 78.29%
  QoQ % 54.41% -5.56% 1.41% 12.70% 36.96% 4.55% -
  Horiz. % 238.64% 154.55% 163.64% 161.36% 143.18% 104.55% 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
 
 

356  391  638  1087 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.70-0.045 
 PRIVA 0.225+0.02 
 DNEX 0.89+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.825+0.085 
 JETSON 0.44+0.055 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.0850.00 
 SOLUTN 1.47+0.03 

FEATURED POSTS

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