Highlights

[BORNOIL] QoQ Quarter Result on 2019-03-31 [#3]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     137.42%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 29,173 23,233 25,903 22,737 23,757 20,773 22,782 17.87%
  QoQ % 25.57% -10.31% 13.92% -4.29% 14.36% -8.82% -
  Horiz. % 128.05% 101.98% 113.70% 99.80% 104.28% 91.18% 100.00%
PBT 534 404 5,201 539 -1,288 713 6,805 -81.59%
  QoQ % 32.18% -92.23% 864.94% 141.85% -280.65% -89.52% -
  Horiz. % 7.85% 5.94% 76.43% 7.92% -18.93% 10.48% 100.00%
Tax -10 -28 -11,849 -57 0 0 -2,795 -97.64%
  QoQ % 64.29% 99.76% -20,687.72% 0.00% 0.00% 0.00% -
  Horiz. % 0.36% 1.00% 423.94% 2.04% -0.00% -0.00% 100.00%
NP 524 376 -6,648 482 -1,288 713 4,010 -74.15%
  QoQ % 39.36% 105.66% -1,479.25% 137.42% -280.65% -82.22% -
  Horiz. % 13.07% 9.38% -165.79% 12.02% -32.12% 17.78% 100.00%
NP to SH 524 376 -6,648 482 -1,288 713 4,012 -74.16%
  QoQ % 39.36% 105.66% -1,479.25% 137.42% -280.65% -82.23% -
  Horiz. % 13.06% 9.37% -165.70% 12.01% -32.10% 17.77% 100.00%
Tax Rate 1.87 % 6.93 % 227.82 % 10.58 % - % - % 41.07 % -87.18%
  QoQ % -73.02% -96.96% 2,053.31% 0.00% 0.00% 0.00% -
  Horiz. % 4.55% 16.87% 554.71% 25.76% 0.00% 0.00% 100.00%
Total Cost 28,649 22,857 32,551 22,255 25,045 20,060 18,772 32.45%
  QoQ % 25.34% -29.78% 46.26% -11.14% 24.85% 6.86% -
  Horiz. % 152.62% 121.76% 173.40% 118.55% 133.42% 106.86% 100.00%
Net Worth 668,313 673,121 675,101 675,533 675,900 675,973 677,512 -0.90%
  QoQ % -0.71% -0.29% -0.06% -0.05% -0.01% -0.23% -
  Horiz. % 98.64% 99.35% 99.64% 99.71% 99.76% 99.77% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 668,313 673,121 675,101 675,533 675,900 675,973 677,512 -0.90%
  QoQ % -0.71% -0.29% -0.06% -0.05% -0.01% -0.23% -
  Horiz. % 98.64% 99.35% 99.64% 99.71% 99.76% 99.77% 100.00%
NOSH 5,140,871 5,177,855 5,193,088 5,196,411 5,199,238 5,199,796 5,211,638 -0.90%
  QoQ % -0.71% -0.29% -0.06% -0.05% -0.01% -0.23% -
  Horiz. % 98.64% 99.35% 99.64% 99.71% 99.76% 99.77% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.80 % 1.62 % -25.66 % 2.12 % -5.42 % 3.43 % 17.60 % -78.04%
  QoQ % 11.11% 106.31% -1,310.38% 139.11% -258.02% -80.51% -
  Horiz. % 10.23% 9.20% -145.80% 12.05% -30.80% 19.49% 100.00%
ROE 0.08 % 0.06 % -0.98 % 0.07 % -0.19 % 0.11 % 0.59 % -73.51%
  QoQ % 33.33% 106.12% -1,500.00% 136.84% -272.73% -81.36% -
  Horiz. % 13.56% 10.17% -166.10% 11.86% -32.20% 18.64% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.57 0.45 0.50 0.44 0.46 0.40 0.44 18.78%
  QoQ % 26.67% -10.00% 13.64% -4.35% 15.00% -9.09% -
  Horiz. % 129.55% 102.27% 113.64% 100.00% 104.55% 90.91% 100.00%
EPS 0.01 0.01 -0.13 0.01 -0.02 0.01 0.08 -74.91%
  QoQ % 0.00% 107.69% -1,400.00% 150.00% -300.00% -87.50% -
  Horiz. % 12.50% 12.50% -162.50% 12.50% -25.00% 12.50% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.39 0.31 0.35 0.31 0.32 0.28 0.31 16.49%
  QoQ % 25.81% -11.43% 12.90% -3.12% 14.29% -9.68% -
  Horiz. % 125.81% 100.00% 112.90% 100.00% 103.23% 90.32% 100.00%
EPS 0.01 0.01 -0.09 0.01 -0.02 0.01 0.05 -65.70%
  QoQ % 0.00% 111.11% -1,000.00% 150.00% -300.00% -80.00% -
  Horiz. % 20.00% 20.00% -180.00% 20.00% -40.00% 20.00% 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 0.0898 0.0904 0.0907 0.0908 0.0908 0.0908 0.0910 -0.88%
  QoQ % -0.66% -0.33% -0.11% 0.00% 0.00% -0.22% -
  Horiz. % 98.68% 99.34% 99.67% 99.78% 99.78% 99.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.0450 0.0500 0.0400 0.0400 0.0450 0.0550 0.0700 -
P/RPS 7.93 11.14 8.02 9.14 9.85 13.77 16.01 -37.32%
  QoQ % -28.82% 38.90% -12.25% -7.21% -28.47% -13.99% -
  Horiz. % 49.53% 69.58% 50.09% 57.09% 61.52% 86.01% 100.00%
P/EPS 441.49 688.54 -31.25 431.24 -181.65 401.11 90.93 185.91%
  QoQ % -35.88% 2,303.33% -107.25% 337.40% -145.29% 341.12% -
  Horiz. % 485.53% 757.22% -34.37% 474.25% -199.77% 441.12% 100.00%
EY 0.23 0.15 -3.20 0.23 -0.55 0.25 1.10 -64.67%
  QoQ % 53.33% 104.69% -1,491.30% 141.82% -320.00% -77.27% -
  Horiz. % 20.91% 13.64% -290.91% 20.91% -50.00% 22.73% 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 0.35 0.38 0.31 0.31 0.35 0.42 0.54 -25.05%
  QoQ % -7.89% 22.58% 0.00% -11.43% -16.67% -22.22% -
  Horiz. % 64.81% 70.37% 57.41% 57.41% 64.81% 77.78% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 - 29/08/19 28/05/19 28/02/19 29/11/18 28/08/18 -
Price 0.0400 0.0450 0.0450 0.0450 0.0400 0.0450 0.0650 -
P/RPS 7.05 10.03 9.02 10.28 8.75 11.26 14.87 -39.12%
  QoQ % -29.71% 11.20% -12.26% 17.49% -22.29% -24.28% -
  Horiz. % 47.41% 67.45% 60.66% 69.13% 58.84% 75.72% 100.00%
P/EPS 392.43 619.69 -35.15 485.14 -161.47 328.18 84.44 177.71%
  QoQ % -36.67% 1,862.99% -107.25% 400.45% -149.20% 288.65% -
  Horiz. % 464.74% 733.88% -41.63% 574.54% -191.22% 388.65% 100.00%
EY 0.25 0.16 -2.84 0.21 -0.62 0.30 1.18 -64.36%
  QoQ % 56.25% 105.63% -1,452.38% 133.87% -306.67% -74.58% -
  Horiz. % 21.19% 13.56% -240.68% 17.80% -52.54% 25.42% 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 0.31 0.35 0.35 0.35 0.31 0.35 0.50 -27.23%
  QoQ % -11.43% 0.00% 0.00% 12.90% -11.43% -30.00% -
  Horiz. % 62.00% 70.00% 70.00% 70.00% 62.00% 70.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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