Highlights

[BORNOIL] QoQ Quarter Result on 2015-01-31 [#4]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 30-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jan-2015  [#4]
Profit Trend QoQ -     207.69%    YoY -     1,377.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 23,960 51,181 14,632 35,698 21,161 19,339 10,175 76.72%
  QoQ % -53.19% 249.79% -59.01% 68.70% 9.42% 90.06% -
  Horiz. % 235.48% 503.01% 143.80% 350.84% 207.97% 190.06% 100.00%
PBT 5,267 2,889 525 4,490 1,470 2,441 -1,596 -
  QoQ % 82.31% 450.29% -88.31% 205.44% -39.78% 252.94% -
  Horiz. % -330.01% -181.02% -32.89% -281.33% -92.11% -152.94% 100.00%
Tax -4 0 0 33 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -12.12% 0.00% 0.00% 100.00% - - -
NP 5,263 2,889 525 4,523 1,470 2,441 -1,596 -
  QoQ % 82.17% 450.29% -88.39% 207.69% -39.78% 252.94% -
  Horiz. % -329.76% -181.02% -32.89% -283.40% -92.11% -152.94% 100.00%
NP to SH 5,263 2,889 525 4,523 1,470 2,441 -1,596 -
  QoQ % 82.17% 450.29% -88.39% 207.69% -39.78% 252.94% -
  Horiz. % -329.76% -181.02% -32.89% -283.40% -92.11% -152.94% 100.00%
Tax Rate 0.08 % - % - % -0.73 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -10.96% 0.00% 0.00% 100.00% - - -
Total Cost 18,697 48,292 14,107 31,175 19,691 16,898 11,771 36.02%
  QoQ % -61.28% 242.33% -54.75% 58.32% 16.53% 43.56% -
  Horiz. % 158.84% 410.26% 119.85% 264.85% 167.28% 143.56% 100.00%
Net Worth 301,287 296,502 29,414 269,384 203,903 218,768 208,366 27.78%
  QoQ % 1.61% 908.00% -89.08% 32.11% -6.80% 4.99% -
  Horiz. % 144.59% 142.30% 14.12% 129.28% 97.86% 104.99% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 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
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 301,287 296,502 29,414 269,384 203,903 218,768 208,366 27.78%
  QoQ % 1.61% 908.00% -89.08% 32.11% -6.80% 4.99% -
  Horiz. % 144.59% 142.30% 14.12% 129.28% 97.86% 104.99% 100.00%
NOSH 381,376 380,131 37,234 332,573 237,096 230,283 221,666 43.44%
  QoQ % 0.33% 920.92% -88.80% 40.27% 2.96% 3.89% -
  Horiz. % 172.05% 171.49% 16.80% 150.03% 106.96% 103.89% 100.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 21.97 % 5.64 % 3.59 % 12.67 % 6.95 % 12.62 % -15.69 % -
  QoQ % 289.54% 57.10% -71.67% 82.30% -44.93% 180.43% -
  Horiz. % -140.03% -35.95% -22.88% -80.75% -44.30% -80.43% 100.00%
ROE 1.75 % 0.97 % 1.78 % 1.68 % 0.72 % 1.12 % -0.77 % -
  QoQ % 80.41% -45.51% 5.95% 133.33% -35.71% 245.45% -
  Horiz. % -227.27% -125.97% -231.17% -218.18% -93.51% -145.45% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 6.28 13.46 39.30 10.73 8.93 8.40 4.59 23.17%
  QoQ % -53.34% -65.75% 266.26% 20.16% 6.31% 83.01% -
  Horiz. % 136.82% 293.25% 856.21% 233.77% 194.55% 183.01% 100.00%
EPS 1.38 0.76 1.41 1.36 0.62 1.06 -0.72 -
  QoQ % 81.58% -46.10% 3.68% 119.35% -41.51% 247.22% -
  Horiz. % -191.67% -105.56% -195.83% -188.89% -86.11% -147.22% 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 0.7900 0.7800 0.7900 0.8100 0.8600 0.9500 0.9400 -10.92%
  QoQ % 1.28% -1.27% -2.47% -5.81% -9.47% 1.06% -
  Horiz. % 84.04% 82.98% 84.04% 86.17% 91.49% 101.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,443,289
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 0.32 0.69 0.20 0.48 0.28 0.26 0.14 73.26%
  QoQ % -53.62% 245.00% -58.33% 71.43% 7.69% 85.71% -
  Horiz. % 228.57% 492.86% 142.86% 342.86% 200.00% 185.71% 100.00%
EPS 0.07 0.04 0.01 0.06 0.02 0.03 -0.02 -
  QoQ % 75.00% 300.00% -83.33% 200.00% -33.33% 250.00% -
  Horiz. % -350.00% -200.00% -50.00% -300.00% -100.00% -150.00% 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 0.0405 0.0398 0.0040 0.0362 0.0274 0.0294 0.0280 27.81%
  QoQ % 1.76% 895.00% -88.95% 32.12% -6.80% 5.00% -
  Horiz. % 144.64% 142.14% 14.29% 129.29% 97.86% 105.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.2100 0.5950 0.8000 0.9000 0.8350 0.6350 0.6400 -
P/RPS 3.34 4.42 2.04 8.38 9.36 7.56 13.94 -61.32%
  QoQ % -24.43% 116.67% -75.66% -10.47% 23.81% -45.77% -
  Horiz. % 23.96% 31.71% 14.63% 60.11% 67.14% 54.23% 100.00%
P/EPS 15.22 78.29 56.74 66.18 134.68 59.91 -88.89 -
  QoQ % -80.56% 37.98% -14.26% -50.86% 124.80% 167.40% -
  Horiz. % -17.12% -88.08% -63.83% -74.45% -151.51% -67.40% 100.00%
EY 6.57 1.28 1.76 1.51 0.74 1.67 -1.13 -
  QoQ % 413.28% -27.27% 16.56% 104.05% -55.69% 247.79% -
  Horiz. % -581.42% -113.27% -155.75% -133.63% -65.49% -147.79% 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 0.27 0.76 1.01 1.11 0.97 0.67 0.68 -45.89%
  QoQ % -64.47% -24.75% -9.01% 14.43% 44.78% -1.47% -
  Horiz. % 39.71% 111.76% 148.53% 163.24% 142.65% 98.53% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 21/09/15 30/06/15 30/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1500 0.6100 0.6600 0.8200 0.9050 0.6500 0.6750 -
P/RPS 2.39 4.53 1.68 7.64 10.14 7.74 14.71 -70.13%
  QoQ % -47.24% 169.64% -78.01% -24.65% 31.01% -47.38% -
  Horiz. % 16.25% 30.80% 11.42% 51.94% 68.93% 52.62% 100.00%
P/EPS 10.87 80.26 46.81 60.29 145.97 61.32 -93.75 -
  QoQ % -86.46% 71.46% -22.36% -58.70% 138.05% 165.41% -
  Horiz. % -11.59% -85.61% -49.93% -64.31% -155.70% -65.41% 100.00%
EY 9.20 1.25 2.14 1.66 0.69 1.63 -1.07 -
  QoQ % 636.00% -41.59% 28.92% 140.58% -57.67% 252.34% -
  Horiz. % -859.81% -116.82% -200.00% -155.14% -64.49% -152.34% 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 0.19 0.78 0.84 1.01 1.05 0.68 0.72 -58.76%
  QoQ % -75.64% -7.14% -16.83% -3.81% 54.41% -5.56% -
  Horiz. % 26.39% 108.33% 116.67% 140.28% 145.83% 94.44% 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
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

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