Highlights

[BORNOIL] QoQ Quarter Result on 2016-01-31 [#4]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 29-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Jan-2016  [#4]
Profit Trend QoQ -     -53.32%    YoY -     -45.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 950,445 1,047,538 1,494,736 190,192 23,960 51,181 14,632 1,495.60%
  QoQ % -9.27% -29.92% 685.91% 693.79% -53.19% 249.79% -
  Horiz. % 6,495.66% 7,159.23% 10,215.53% 1,299.84% 163.75% 349.79% 100.00%
PBT 23,476 4,350 10,700 3,310 5,267 2,889 525 1,145.40%
  QoQ % 439.68% -59.35% 223.26% -37.16% 82.31% 450.29% -
  Horiz. % 4,471.62% 828.57% 2,038.10% 630.48% 1,003.24% 550.29% 100.00%
Tax -1,845 0 0 -853 -4 0 0 -
  QoQ % 0.00% 0.00% 0.00% -21,225.00% 0.00% 0.00% -
  Horiz. % 46,125.00% -0.00% -0.00% 21,325.00% 100.00% - -
NP 21,631 4,350 10,700 2,457 5,263 2,889 525 1,079.55%
  QoQ % 397.26% -59.35% 335.49% -53.32% 82.17% 450.29% -
  Horiz. % 4,120.19% 828.57% 2,038.10% 468.00% 1,002.48% 550.29% 100.00%
NP to SH 21,631 4,350 10,700 2,457 5,263 2,889 525 1,079.55%
  QoQ % 397.26% -59.35% 335.49% -53.32% 82.17% 450.29% -
  Horiz. % 4,120.19% 828.57% 2,038.10% 468.00% 1,002.48% 550.29% 100.00%
Tax Rate 7.86 % - % - % 25.77 % 0.08 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 32,112.50% 0.00% 0.00% -
  Horiz. % 9,825.00% 0.00% 0.00% 32,212.50% 100.00% - -
Total Cost 928,814 1,043,188 1,484,036 187,735 18,697 48,292 14,107 1,509.97%
  QoQ % -10.96% -29.71% 690.50% 904.09% -61.28% 242.33% -
  Horiz. % 6,584.06% 7,394.83% 10,519.86% 1,330.79% 132.54% 342.33% 100.00%
Net Worth 581,492 550,999 564,722 402,054 301,287 296,502 29,414 624.53%
  QoQ % 5.53% -2.43% 40.46% 33.45% 1.61% 908.00% -
  Horiz. % 1,976.86% 1,873.20% 1,919.85% 1,366.84% 1,024.27% 1,008.00% 100.00%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 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
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 581,492 550,999 564,722 402,054 301,287 296,502 29,414 624.53%
  QoQ % 5.53% -2.43% 40.46% 33.45% 1.61% 908.00% -
  Horiz. % 1,976.86% 1,873.20% 1,919.85% 1,366.84% 1,024.27% 1,008.00% 100.00%
NOSH 3,028,605 2,899,999 2,972,222 2,233,636 381,376 380,131 37,234 1,752.45%
  QoQ % 4.43% -2.43% 33.07% 485.68% 0.33% 920.92% -
  Horiz. % 8,133.97% 7,788.57% 7,982.54% 5,998.91% 1,024.27% 1,020.92% 100.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 2.28 % 0.42 % 0.72 % 1.29 % 21.97 % 5.64 % 3.59 % -26.01%
  QoQ % 442.86% -41.67% -44.19% -94.13% 289.54% 57.10% -
  Horiz. % 63.51% 11.70% 20.06% 35.93% 611.98% 157.10% 100.00%
ROE 3.72 % 0.79 % 1.89 % 0.61 % 1.75 % 0.97 % 1.78 % 63.10%
  QoQ % 370.89% -58.20% 209.84% -65.14% 80.41% -45.51% -
  Horiz. % 208.99% 44.38% 106.18% 34.27% 98.31% 54.49% 100.00%
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 31.38 36.12 50.29 8.51 6.28 13.46 39.30 -13.87%
  QoQ % -13.12% -28.18% 490.95% 35.51% -53.34% -65.75% -
  Horiz. % 79.85% 91.91% 127.96% 21.65% 15.98% 34.25% 100.00%
EPS 0.71 0.15 0.36 0.11 1.38 0.76 1.41 -36.57%
  QoQ % 373.33% -58.33% 227.27% -92.03% 81.58% -46.10% -
  Horiz. % 50.35% 10.64% 25.53% 7.80% 97.87% 53.90% 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 0.1920 0.1900 0.1900 0.1800 0.7900 0.7800 0.7900 -60.89%
  QoQ % 1.05% 0.00% 5.56% -77.22% 1.28% -1.27% -
  Horiz. % 24.30% 24.05% 24.05% 22.78% 100.00% 98.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,443,289
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 12.77 14.07 20.08 2.56 0.32 0.69 0.20 1,477.50%
  QoQ % -9.24% -29.93% 684.38% 700.00% -53.62% 245.00% -
  Horiz. % 6,385.00% 7,035.00% 10,040.00% 1,280.00% 160.00% 345.00% 100.00%
EPS 0.29 0.06 0.14 0.03 0.07 0.04 0.01 834.33%
  QoQ % 383.33% -57.14% 366.67% -57.14% 75.00% 300.00% -
  Horiz. % 2,900.00% 600.00% 1,400.00% 300.00% 700.00% 400.00% 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 0.0781 0.0740 0.0759 0.0540 0.0405 0.0398 0.0040 618.59%
  QoQ % 5.54% -2.50% 40.56% 33.33% 1.76% 895.00% -
  Horiz. % 1,952.50% 1,850.00% 1,897.50% 1,350.00% 1,012.50% 995.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.1650 0.1850 0.1500 0.1550 0.2100 0.5950 0.8000 -
P/RPS 0.53 0.51 0.30 1.82 3.34 4.42 2.04 -59.12%
  QoQ % 3.92% 70.00% -83.52% -45.51% -24.43% 116.67% -
  Horiz. % 25.98% 25.00% 14.71% 89.22% 163.73% 216.67% 100.00%
P/EPS 23.10 123.33 41.67 140.91 15.22 78.29 56.74 -44.92%
  QoQ % -81.27% 195.97% -70.43% 825.82% -80.56% 37.98% -
  Horiz. % 40.71% 217.36% 73.44% 248.34% 26.82% 137.98% 100.00%
EY 4.33 0.81 2.40 0.71 6.57 1.28 1.76 81.75%
  QoQ % 434.57% -66.25% 238.03% -89.19% 413.28% -27.27% -
  Horiz. % 246.02% 46.02% 136.36% 40.34% 373.30% 72.73% 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 0.86 0.97 0.79 0.86 0.27 0.76 1.01 -10.12%
  QoQ % -11.34% 22.78% -8.14% 218.52% -64.47% -24.75% -
  Horiz. % 85.15% 96.04% 78.22% 85.15% 26.73% 75.25% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 28/12/16 30/09/16 30/06/16 29/03/16 28/12/15 21/09/15 30/06/15 -
Price 0.1750 0.1850 0.1500 0.1550 0.1500 0.6100 0.6600 -
P/RPS 0.56 0.51 0.30 1.82 2.39 4.53 1.68 -51.76%
  QoQ % 9.80% 70.00% -83.52% -23.85% -47.24% 169.64% -
  Horiz. % 33.33% 30.36% 17.86% 108.33% 142.26% 269.64% 100.00%
P/EPS 24.50 123.33 41.67 140.91 10.87 80.26 46.81 -34.93%
  QoQ % -80.13% 195.97% -70.43% 1,196.32% -86.46% 71.46% -
  Horiz. % 52.34% 263.47% 89.02% 301.03% 23.22% 171.46% 100.00%
EY 4.08 0.81 2.40 0.71 9.20 1.25 2.14 53.46%
  QoQ % 403.70% -66.25% 238.03% -92.28% 636.00% -41.59% -
  Horiz. % 190.65% 37.85% 112.15% 33.18% 429.91% 58.41% 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 0.91 0.97 0.79 0.86 0.19 0.78 0.84 5.46%
  QoQ % -6.19% 22.78% -8.14% 352.63% -75.64% -7.14% -
  Horiz. % 108.33% 115.48% 94.05% 102.38% 22.62% 92.86% 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