Highlights

[BORNOIL] QoQ Quarter Result on 2013-07-31 [#2]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 30-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jul-2013  [#2]
Profit Trend QoQ -     857.07%    YoY -     505.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 10,175 11,272 10,528 16,062 10,006 9,623 8,300 14.59%
  QoQ % -9.73% 7.07% -34.45% 60.52% 3.98% 15.94% -
  Horiz. % 122.59% 135.81% 126.84% 193.52% 120.55% 115.94% 100.00%
PBT -1,596 -32 -266 4,426 -515 -6,150 -108 505.18%
  QoQ % -4,887.50% 87.97% -106.01% 959.42% 91.63% -5,594.44% -
  Horiz. % 1,477.78% 29.63% 246.30% -4,098.15% 476.85% 5,694.44% 100.00%
Tax 0 -322 -100 -35 -65 0 0 -
  QoQ % 0.00% -222.00% -185.71% 46.15% 0.00% 0.00% -
  Horiz. % -0.00% 495.38% 153.85% 53.85% 100.00% - -
NP -1,596 -354 -366 4,391 -580 -6,150 -108 505.18%
  QoQ % -350.85% 3.28% -108.34% 857.07% 90.57% -5,594.44% -
  Horiz. % 1,477.78% 327.78% 338.89% -4,065.74% 537.04% 5,694.44% 100.00%
NP to SH -1,596 -354 -366 4,391 -580 -3,150 -108 505.18%
  QoQ % -350.85% 3.28% -108.34% 857.07% 81.59% -2,816.67% -
  Horiz. % 1,477.78% 327.78% 338.89% -4,065.74% 537.04% 2,916.67% 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% 100.00% - - -
Total Cost 11,771 11,626 10,894 11,671 10,586 15,773 8,408 25.22%
  QoQ % 1.25% 6.72% -6.66% 10.25% -32.89% 87.60% -
  Horiz. % 140.00% 138.27% 129.57% 138.81% 125.90% 187.60% 100.00%
Net Worth 208,366 1,663,800 195,199 188,472 183,800 184,115 169,951 14.59%
  QoQ % -87.48% 752.36% 3.57% 2.54% -0.17% 8.33% -
  Horiz. % 122.60% 978.98% 114.86% 110.90% 108.15% 108.33% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 208,366 1,663,800 195,199 188,472 183,800 184,115 169,951 14.59%
  QoQ % -87.48% 752.36% 3.57% 2.54% -0.17% 8.33% -
  Horiz. % 122.60% 978.98% 114.86% 110.90% 108.15% 108.33% 100.00%
NOSH 221,666 1,770,000 203,333 200,502 200,000 199,475 178,333 15.65%
  QoQ % -87.48% 770.49% 1.41% 0.25% 0.26% 11.86% -
  Horiz. % 124.30% 992.52% 114.02% 112.43% 112.15% 111.86% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -15.69 % -3.14 % -3.48 % 27.34 % -5.80 % -63.91 % -1.30 % 428.57%
  QoQ % -399.68% 9.77% -112.73% 571.38% 90.92% -4,816.15% -
  Horiz. % 1,206.92% 241.54% 267.69% -2,103.08% 446.15% 4,916.15% 100.00%
ROE -0.77 % -0.02 % -0.19 % 2.33 % -0.32 % -1.71 % -0.06 % 450.71%
  QoQ % -3,750.00% 89.47% -108.15% 828.12% 81.29% -2,750.00% -
  Horiz. % 1,283.33% 33.33% 316.67% -3,883.33% 533.33% 2,850.00% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 4.59 0.64 5.18 8.01 5.00 4.82 4.65 -0.86%
  QoQ % 617.19% -87.64% -35.33% 60.20% 3.73% 3.66% -
  Horiz. % 98.71% 13.76% 111.40% 172.26% 107.53% 103.66% 100.00%
EPS -0.72 0.02 -0.18 2.19 -0.29 -3.09 -0.06 426.54%
  QoQ % -3,700.00% 111.11% -108.22% 855.17% 90.61% -5,050.00% -
  Horiz. % 1,200.00% -33.33% 300.00% -3,650.00% 483.33% 5,150.00% 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 0.9400 0.9400 0.9600 0.9400 0.9190 0.9230 0.9530 -0.91%
  QoQ % 0.00% -2.08% 2.13% 2.29% -0.43% -3.15% -
  Horiz. % 98.64% 98.64% 100.73% 98.64% 96.43% 96.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,443,289
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 0.14 0.15 0.14 0.22 0.13 0.13 0.11 17.49%
  QoQ % -6.67% 7.14% -36.36% 69.23% 0.00% 18.18% -
  Horiz. % 127.27% 136.36% 127.27% 200.00% 118.18% 118.18% 100.00%
EPS -0.02 0.00 0.00 0.06 -0.01 -0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 700.00% 75.00% 0.00% -
  Horiz. % 50.00% -0.00% -0.00% -150.00% 25.00% 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 0.0280 0.2235 0.0262 0.0253 0.0247 0.0247 0.0228 14.72%
  QoQ % -87.47% 753.05% 3.56% 2.43% 0.00% 8.33% -
  Horiz. % 122.81% 980.26% 114.91% 110.96% 108.33% 108.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.6400 0.6300 0.4550 0.4550 0.3050 0.3900 0.4400 -
P/RPS 13.94 98.93 8.79 5.68 6.10 8.08 9.45 29.68%
  QoQ % -85.91% 1,025.48% 54.75% -6.89% -24.50% -14.50% -
  Horiz. % 147.51% 1,046.88% 93.02% 60.11% 64.55% 85.50% 100.00%
P/EPS -88.89 -3,150.00 -252.78 20.78 -105.17 -24.70 -726.54 -75.45%
  QoQ % 97.18% -1,146.14% -1,316.46% 119.76% -325.79% 96.60% -
  Horiz. % 12.23% 433.56% 34.79% -2.86% 14.48% 3.40% 100.00%
EY -1.13 -0.03 -0.40 4.81 -0.95 -4.05 -0.14 303.92%
  QoQ % -3,666.67% 92.50% -108.32% 606.32% 76.54% -2,792.86% -
  Horiz. % 807.14% 21.43% 285.71% -3,435.71% 678.57% 2,892.86% 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 0.68 0.67 0.47 0.48 0.33 0.42 0.46 29.86%
  QoQ % 1.49% 42.55% -2.08% 45.45% -21.43% -8.70% -
  Horiz. % 147.83% 145.65% 102.17% 104.35% 71.74% 91.30% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 28/03/13 27/12/12 -
Price 0.6750 0.6700 0.6000 0.4300 0.4050 0.3500 0.4300 -
P/RPS 14.71 105.21 11.59 5.37 8.10 7.26 9.24 36.46%
  QoQ % -86.02% 807.77% 115.83% -33.70% 11.57% -21.43% -
  Horiz. % 159.20% 1,138.64% 125.43% 58.12% 87.66% 78.57% 100.00%
P/EPS -93.75 -3,350.00 -333.33 19.63 -139.66 -22.16 -710.03 -74.17%
  QoQ % 97.20% -905.01% -1,798.06% 114.06% -530.23% 96.88% -
  Horiz. % 13.20% 471.81% 46.95% -2.76% 19.67% 3.12% 100.00%
EY -1.07 -0.03 -0.30 5.09 -0.72 -4.51 -0.14 289.45%
  QoQ % -3,466.67% 90.00% -105.89% 806.94% 84.04% -3,121.43% -
  Horiz. % 764.29% 21.43% 214.29% -3,635.71% 514.29% 3,221.43% 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 0.72 0.71 0.63 0.46 0.44 0.38 0.45 36.92%
  QoQ % 1.41% 12.70% 36.96% 4.55% 15.79% -15.56% -
  Horiz. % 160.00% 157.78% 140.00% 102.22% 97.78% 84.44% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
8. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
PARTNERS & BROKERS