Highlights

[BORNOIL] QoQ Quarter Result on 2012-10-31 [#3]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 27-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     90.04%    YoY -     87.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 16,062 10,006 9,623 8,300 7,965 7,442 8,239 56.12%
  QoQ % 60.52% 3.98% 15.94% 4.21% 7.03% -9.67% -
  Horiz. % 194.95% 121.45% 116.80% 100.74% 96.67% 90.33% 100.00%
PBT 4,426 -515 -6,150 -108 -1,084 -478 -2,382 -
  QoQ % 959.42% 91.63% -5,594.44% 90.04% -126.78% 79.93% -
  Horiz. % -185.81% 21.62% 258.19% 4.53% 45.51% 20.07% 100.00%
Tax -35 -65 0 0 0 0 -2 575.23%
  QoQ % 46.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,750.00% 3,250.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 4,391 -580 -6,150 -108 -1,084 -478 -2,384 -
  QoQ % 857.07% 90.57% -5,594.44% 90.04% -126.78% 79.95% -
  Horiz. % -184.19% 24.33% 257.97% 4.53% 45.47% 20.05% 100.00%
NP to SH 4,391 -580 -3,150 -108 -1,084 -478 -2,384 -
  QoQ % 857.07% 81.59% -2,816.67% 90.04% -126.78% 79.95% -
  Horiz. % -184.19% 24.33% 132.13% 4.53% 45.47% 20.05% 100.00%
Tax Rate 0.79 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 11,671 10,586 15,773 8,408 9,049 7,920 10,623 6.48%
  QoQ % 10.25% -32.89% 87.60% -7.08% 14.26% -25.44% -
  Horiz. % 109.87% 99.65% 148.48% 79.15% 85.18% 74.56% 100.00%
Net Worth 188,472 183,800 184,115 169,951 171,633 169,247 158,436 12.28%
  QoQ % 2.54% -0.17% 8.33% -0.98% 1.41% 6.82% -
  Horiz. % 118.96% 116.01% 116.21% 107.27% 108.33% 106.82% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 188,472 183,800 184,115 169,951 171,633 169,247 158,436 12.28%
  QoQ % 2.54% -0.17% 8.33% -0.98% 1.41% 6.82% -
  Horiz. % 118.96% 116.01% 116.21% 107.27% 108.33% 106.82% 100.00%
NOSH 200,502 200,000 199,475 178,333 180,666 177,037 165,555 13.63%
  QoQ % 0.25% 0.26% 11.86% -1.29% 2.05% 6.94% -
  Horiz. % 121.11% 120.81% 120.49% 107.72% 109.13% 106.94% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 27.34 % -5.80 % -63.91 % -1.30 % -13.61 % -6.42 % -28.94 % -
  QoQ % 571.38% 90.92% -4,816.15% 90.45% -111.99% 77.82% -
  Horiz. % -94.47% 20.04% 220.84% 4.49% 47.03% 22.18% 100.00%
ROE 2.33 % -0.32 % -1.71 % -0.06 % -0.63 % -0.28 % -1.50 % -
  QoQ % 828.12% 81.29% -2,750.00% 90.48% -125.00% 81.33% -
  Horiz. % -155.33% 21.33% 114.00% 4.00% 42.00% 18.67% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 8.01 5.00 4.82 4.65 4.41 4.20 4.98 37.32%
  QoQ % 60.20% 3.73% 3.66% 5.44% 5.00% -15.66% -
  Horiz. % 160.84% 100.40% 96.79% 93.37% 88.55% 84.34% 100.00%
EPS 2.19 -0.29 -3.09 -0.06 -0.60 -0.27 -1.44 -
  QoQ % 855.17% 90.61% -5,050.00% 90.00% -122.22% 81.25% -
  Horiz. % -152.08% 20.14% 214.58% 4.17% 41.67% 18.75% 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 0.9190 0.9230 0.9530 0.9500 0.9560 0.9570 -1.19%
  QoQ % 2.29% -0.43% -3.15% 0.32% -0.63% -0.10% -
  Horiz. % 98.22% 96.03% 96.45% 99.58% 99.27% 99.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,420,789
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 0.22 0.13 0.13 0.11 0.11 0.10 0.11 58.81%
  QoQ % 69.23% 0.00% 18.18% 0.00% 10.00% -9.09% -
  Horiz. % 200.00% 118.18% 118.18% 100.00% 100.00% 90.91% 100.00%
EPS 0.06 -0.01 -0.04 0.00 -0.01 -0.01 -0.03 -
  QoQ % 700.00% 75.00% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % -200.00% 33.33% 133.33% -0.00% 33.33% 33.33% 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 0.0254 0.0248 0.0248 0.0229 0.0231 0.0228 0.0214 12.11%
  QoQ % 2.42% 0.00% 8.30% -0.87% 1.32% 6.54% -
  Horiz. % 118.69% 115.89% 115.89% 107.01% 107.94% 106.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.4550 0.3050 0.3900 0.4400 0.5500 0.4100 0.4000 -
P/RPS 5.68 6.10 8.08 9.45 12.48 9.75 8.04 -20.69%
  QoQ % -6.89% -24.50% -14.50% -24.28% 28.00% 21.27% -
  Horiz. % 70.65% 75.87% 100.50% 117.54% 155.22% 121.27% 100.00%
P/EPS 20.78 -105.17 -24.70 -726.54 -91.67 -151.85 -27.78 -
  QoQ % 119.76% -325.79% 96.60% -692.56% 39.63% -446.62% -
  Horiz. % -74.80% 378.58% 88.91% 2,615.33% 329.99% 546.62% 100.00%
EY 4.81 -0.95 -4.05 -0.14 -1.09 -0.66 -3.60 -
  QoQ % 606.32% 76.54% -2,792.86% 87.16% -65.15% 81.67% -
  Horiz. % -133.61% 26.39% 112.50% 3.89% 30.28% 18.33% 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 0.48 0.33 0.42 0.46 0.58 0.43 0.42 9.32%
  QoQ % 45.45% -21.43% -8.70% -20.69% 34.88% 2.38% -
  Horiz. % 114.29% 78.57% 100.00% 109.52% 138.10% 102.38% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 28/06/13 28/03/13 27/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4300 0.4050 0.3500 0.4300 0.4000 0.3400 0.4200 -
P/RPS 5.37 8.10 7.26 9.24 9.07 8.09 8.44 -26.04%
  QoQ % -33.70% 11.57% -21.43% 1.87% 12.11% -4.15% -
  Horiz. % 63.63% 95.97% 86.02% 109.48% 107.46% 95.85% 100.00%
P/EPS 19.63 -139.66 -22.16 -710.03 -66.67 -125.93 -29.17 -
  QoQ % 114.06% -530.23% 96.88% -964.99% 47.06% -331.71% -
  Horiz. % -67.30% 478.78% 75.97% 2,434.11% 228.56% 431.71% 100.00%
EY 5.09 -0.72 -4.51 -0.14 -1.50 -0.79 -3.43 -
  QoQ % 806.94% 84.04% -3,121.43% 90.67% -89.87% 76.97% -
  Horiz. % -148.40% 20.99% 131.49% 4.08% 43.73% 23.03% 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 0.46 0.44 0.38 0.45 0.42 0.36 0.44 3.01%
  QoQ % 4.55% 15.79% -15.56% 7.14% 16.67% -18.18% -
  Horiz. % 104.55% 100.00% 86.36% 102.27% 95.45% 81.82% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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