Highlights

[BORNOIL] QoQ Quarter Result on 2013-10-31 [#3]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 31-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     -108.34%    YoY -     -238.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 19,339 10,175 11,272 10,528 16,062 10,006 9,623 59.45%
  QoQ % 90.06% -9.73% 7.07% -34.45% 60.52% 3.98% -
  Horiz. % 200.97% 105.74% 117.14% 109.40% 166.91% 103.98% 100.00%
PBT 2,441 -1,596 -32 -266 4,426 -515 -6,150 -
  QoQ % 252.94% -4,887.50% 87.97% -106.01% 959.42% 91.63% -
  Horiz. % -39.69% 25.95% 0.52% 4.33% -71.97% 8.37% 100.00%
Tax 0 0 -322 -100 -35 -65 0 -
  QoQ % 0.00% 0.00% -222.00% -185.71% 46.15% 0.00% -
  Horiz. % -0.00% -0.00% 495.38% 153.85% 53.85% 100.00% -
NP 2,441 -1,596 -354 -366 4,391 -580 -6,150 -
  QoQ % 252.94% -350.85% 3.28% -108.34% 857.07% 90.57% -
  Horiz. % -39.69% 25.95% 5.76% 5.95% -71.40% 9.43% 100.00%
NP to SH 2,441 -1,596 -354 -366 4,391 -580 -3,150 -
  QoQ % 252.94% -350.85% 3.28% -108.34% 857.07% 81.59% -
  Horiz. % -77.49% 50.67% 11.24% 11.62% -139.40% 18.41% 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% 0.00% 100.00% - -
Total Cost 16,898 11,771 11,626 10,894 11,671 10,586 15,773 4.71%
  QoQ % 43.56% 1.25% 6.72% -6.66% 10.25% -32.89% -
  Horiz. % 107.13% 74.63% 73.71% 69.07% 73.99% 67.11% 100.00%
Net Worth 218,768 208,366 1,663,800 195,199 188,472 183,800 184,115 12.22%
  QoQ % 4.99% -87.48% 752.36% 3.57% 2.54% -0.17% -
  Horiz. % 118.82% 113.17% 903.67% 106.02% 102.37% 99.83% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 218,768 208,366 1,663,800 195,199 188,472 183,800 184,115 12.22%
  QoQ % 4.99% -87.48% 752.36% 3.57% 2.54% -0.17% -
  Horiz. % 118.82% 113.17% 903.67% 106.02% 102.37% 99.83% 100.00%
NOSH 230,283 221,666 1,770,000 203,333 200,502 200,000 199,475 10.08%
  QoQ % 3.89% -87.48% 770.49% 1.41% 0.25% 0.26% -
  Horiz. % 115.44% 111.12% 887.33% 101.93% 100.51% 100.26% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 12.62 % -15.69 % -3.14 % -3.48 % 27.34 % -5.80 % -63.91 % -
  QoQ % 180.43% -399.68% 9.77% -112.73% 571.38% 90.92% -
  Horiz. % -19.75% 24.55% 4.91% 5.45% -42.78% 9.08% 100.00%
ROE 1.12 % -0.77 % -0.02 % -0.19 % 2.33 % -0.32 % -1.71 % -
  QoQ % 245.45% -3,750.00% 89.47% -108.15% 828.12% 81.29% -
  Horiz. % -65.50% 45.03% 1.17% 11.11% -136.26% 18.71% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 8.40 4.59 0.64 5.18 8.01 5.00 4.82 44.97%
  QoQ % 83.01% 617.19% -87.64% -35.33% 60.20% 3.73% -
  Horiz. % 174.27% 95.23% 13.28% 107.47% 166.18% 103.73% 100.00%
EPS 1.06 -0.72 0.02 -0.18 2.19 -0.29 -3.09 -
  QoQ % 247.22% -3,700.00% 111.11% -108.22% 855.17% 90.61% -
  Horiz. % -34.30% 23.30% -0.65% 5.83% -70.87% 9.39% 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 0.9500 0.9400 0.9400 0.9600 0.9400 0.9190 0.9230 1.95%
  QoQ % 1.06% 0.00% -2.08% 2.13% 2.29% -0.43% -
  Horiz. % 102.93% 101.84% 101.84% 104.01% 101.84% 99.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,425,789
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 0.26 0.14 0.15 0.14 0.22 0.13 0.13 58.94%
  QoQ % 85.71% -6.67% 7.14% -36.36% 69.23% 0.00% -
  Horiz. % 200.00% 107.69% 115.38% 107.69% 169.23% 100.00% 100.00%
EPS 0.03 -0.02 0.00 0.00 0.06 -0.01 -0.04 -
  QoQ % 250.00% 0.00% 0.00% 0.00% 700.00% 75.00% -
  Horiz. % -75.00% 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 0.0295 0.0281 0.2241 0.0263 0.0254 0.0248 0.0248 12.30%
  QoQ % 4.98% -87.46% 752.09% 3.54% 2.42% 0.00% -
  Horiz. % 118.95% 113.31% 903.63% 106.05% 102.42% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.6350 0.6400 0.6300 0.4550 0.4550 0.3050 0.3900 -
P/RPS 7.56 13.94 98.93 8.79 5.68 6.10 8.08 -4.35%
  QoQ % -45.77% -85.91% 1,025.48% 54.75% -6.89% -24.50% -
  Horiz. % 93.56% 172.52% 1,224.38% 108.79% 70.30% 75.50% 100.00%
P/EPS 59.91 -88.89 -3,150.00 -252.78 20.78 -105.17 -24.70 -
  QoQ % 167.40% 97.18% -1,146.14% -1,316.46% 119.76% -325.79% -
  Horiz. % -242.55% 359.88% 12,753.04% 1,023.40% -84.13% 425.79% 100.00%
EY 1.67 -1.13 -0.03 -0.40 4.81 -0.95 -4.05 -
  QoQ % 247.79% -3,666.67% 92.50% -108.32% 606.32% 76.54% -
  Horiz. % -41.23% 27.90% 0.74% 9.88% -118.77% 23.46% 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 0.67 0.68 0.67 0.47 0.48 0.33 0.42 36.64%
  QoQ % -1.47% 1.49% 42.55% -2.08% 45.45% -21.43% -
  Horiz. % 159.52% 161.90% 159.52% 111.90% 114.29% 78.57% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 28/03/13 -
Price 0.6500 0.6750 0.6700 0.6000 0.4300 0.4050 0.3500 -
P/RPS 7.74 14.71 105.21 11.59 5.37 8.10 7.26 4.37%
  QoQ % -47.38% -86.02% 807.77% 115.83% -33.70% 11.57% -
  Horiz. % 106.61% 202.62% 1,449.17% 159.64% 73.97% 111.57% 100.00%
P/EPS 61.32 -93.75 -3,350.00 -333.33 19.63 -139.66 -22.16 -
  QoQ % 165.41% 97.20% -905.01% -1,798.06% 114.06% -530.23% -
  Horiz. % -276.71% 423.06% 15,117.33% 1,504.20% -88.58% 630.23% 100.00%
EY 1.63 -1.07 -0.03 -0.30 5.09 -0.72 -4.51 -
  QoQ % 252.34% -3,466.67% 90.00% -105.89% 806.94% 84.04% -
  Horiz. % -36.14% 23.73% 0.67% 6.65% -112.86% 15.96% 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 0.72 0.71 0.63 0.46 0.44 0.38 47.55%
  QoQ % -5.56% 1.41% 12.70% 36.96% 4.55% 15.79% -
  Horiz. % 178.95% 189.47% 186.84% 165.79% 121.05% 115.79% 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
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

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