Highlights

[BORNOIL] QoQ Quarter Result on 2015-10-31 [#3]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 28-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Oct-2015  [#3]
Profit Trend QoQ -     82.17%    YoY -     258.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 1,047,538 1,494,736 190,192 23,960 51,181 14,632 35,698 853.33%
  QoQ % -29.92% 685.91% 693.79% -53.19% 249.79% -59.01% -
  Horiz. % 2,934.44% 4,187.17% 532.78% 67.12% 143.37% 40.99% 100.00%
PBT 4,350 10,700 3,310 5,267 2,889 525 4,490 -2.09%
  QoQ % -59.35% 223.26% -37.16% 82.31% 450.29% -88.31% -
  Horiz. % 96.88% 238.31% 73.72% 117.31% 64.34% 11.69% 100.00%
Tax 0 0 -853 -4 0 0 33 -
  QoQ % 0.00% 0.00% -21,225.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -2,584.85% -12.12% 0.00% 0.00% 100.00%
NP 4,350 10,700 2,457 5,263 2,889 525 4,523 -2.57%
  QoQ % -59.35% 335.49% -53.32% 82.17% 450.29% -88.39% -
  Horiz. % 96.18% 236.57% 54.32% 116.36% 63.87% 11.61% 100.00%
NP to SH 4,350 10,700 2,457 5,263 2,889 525 4,523 -2.57%
  QoQ % -59.35% 335.49% -53.32% 82.17% 450.29% -88.39% -
  Horiz. % 96.18% 236.57% 54.32% 116.36% 63.87% 11.61% 100.00%
Tax Rate - % - % 25.77 % 0.08 % - % - % -0.73 % -
  QoQ % 0.00% 0.00% 32,112.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -3,530.14% -10.96% 0.00% 0.00% 100.00%
Total Cost 1,043,188 1,484,036 187,735 18,697 48,292 14,107 31,175 940.64%
  QoQ % -29.71% 690.50% 904.09% -61.28% 242.33% -54.75% -
  Horiz. % 3,346.23% 4,760.34% 602.20% 59.97% 154.91% 45.25% 100.00%
Net Worth 550,999 564,722 402,054 301,287 296,502 29,414 269,384 61.20%
  QoQ % -2.43% 40.46% 33.45% 1.61% 908.00% -89.08% -
  Horiz. % 204.54% 209.63% 149.25% 111.84% 110.07% 10.92% 100.00%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 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
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 550,999 564,722 402,054 301,287 296,502 29,414 269,384 61.20%
  QoQ % -2.43% 40.46% 33.45% 1.61% 908.00% -89.08% -
  Horiz. % 204.54% 209.63% 149.25% 111.84% 110.07% 10.92% 100.00%
NOSH 2,899,999 2,972,222 2,233,636 381,376 380,131 37,234 332,573 324.21%
  QoQ % -2.43% 33.07% 485.68% 0.33% 920.92% -88.80% -
  Horiz. % 871.99% 893.70% 671.62% 114.67% 114.30% 11.20% 100.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 0.42 % 0.72 % 1.29 % 21.97 % 5.64 % 3.59 % 12.67 % -89.70%
  QoQ % -41.67% -44.19% -94.13% 289.54% 57.10% -71.67% -
  Horiz. % 3.31% 5.68% 10.18% 173.40% 44.51% 28.33% 100.00%
ROE 0.79 % 1.89 % 0.61 % 1.75 % 0.97 % 1.78 % 1.68 % -39.56%
  QoQ % -58.20% 209.84% -65.14% 80.41% -45.51% 5.95% -
  Horiz. % 47.02% 112.50% 36.31% 104.17% 57.74% 105.95% 100.00%
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 36.12 50.29 8.51 6.28 13.46 39.30 10.73 124.78%
  QoQ % -28.18% 490.95% 35.51% -53.34% -65.75% 266.26% -
  Horiz. % 336.63% 468.69% 79.31% 58.53% 125.44% 366.26% 100.00%
EPS 0.15 0.36 0.11 1.38 0.76 1.41 1.36 -77.03%
  QoQ % -58.33% 227.27% -92.03% 81.58% -46.10% 3.68% -
  Horiz. % 11.03% 26.47% 8.09% 101.47% 55.88% 103.68% 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 0.1900 0.1900 0.1800 0.7900 0.7800 0.7900 0.8100 -62.00%
  QoQ % 0.00% 5.56% -77.22% 1.28% -1.27% -2.47% -
  Horiz. % 23.46% 23.46% 22.22% 97.53% 96.30% 97.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,443,289
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 14.07 20.08 2.56 0.32 0.69 0.20 0.48 852.64%
  QoQ % -29.93% 684.38% 700.00% -53.62% 245.00% -58.33% -
  Horiz. % 2,931.25% 4,183.33% 533.33% 66.67% 143.75% 41.67% 100.00%
EPS 0.06 0.14 0.03 0.07 0.04 0.01 0.06 -
  QoQ % -57.14% 366.67% -57.14% 75.00% 300.00% -83.33% -
  Horiz. % 100.00% 233.33% 50.00% 116.67% 66.67% 16.67% 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 0.0740 0.0759 0.0540 0.0405 0.0398 0.0040 0.0362 61.14%
  QoQ % -2.50% 40.56% 33.33% 1.76% 895.00% -88.95% -
  Horiz. % 204.42% 209.67% 149.17% 111.88% 109.94% 11.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.1850 0.1500 0.1550 0.2100 0.5950 0.8000 0.9000 -
P/RPS 0.51 0.30 1.82 3.34 4.42 2.04 8.38 -84.55%
  QoQ % 70.00% -83.52% -45.51% -24.43% 116.67% -75.66% -
  Horiz. % 6.09% 3.58% 21.72% 39.86% 52.74% 24.34% 100.00%
P/EPS 123.33 41.67 140.91 15.22 78.29 56.74 66.18 51.49%
  QoQ % 195.97% -70.43% 825.82% -80.56% 37.98% -14.26% -
  Horiz. % 186.36% 62.96% 212.92% 23.00% 118.30% 85.74% 100.00%
EY 0.81 2.40 0.71 6.57 1.28 1.76 1.51 -34.01%
  QoQ % -66.25% 238.03% -89.19% 413.28% -27.27% 16.56% -
  Horiz. % 53.64% 158.94% 47.02% 435.10% 84.77% 116.56% 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 0.97 0.79 0.86 0.27 0.76 1.01 1.11 -8.60%
  QoQ % 22.78% -8.14% 218.52% -64.47% -24.75% -9.01% -
  Horiz. % 87.39% 71.17% 77.48% 24.32% 68.47% 90.99% 100.00%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 30/09/16 30/06/16 29/03/16 28/12/15 21/09/15 30/06/15 30/03/15 -
Price 0.1850 0.1500 0.1550 0.1500 0.6100 0.6600 0.8200 -
P/RPS 0.51 0.30 1.82 2.39 4.53 1.68 7.64 -83.57%
  QoQ % 70.00% -83.52% -23.85% -47.24% 169.64% -78.01% -
  Horiz. % 6.68% 3.93% 23.82% 31.28% 59.29% 21.99% 100.00%
P/EPS 123.33 41.67 140.91 10.87 80.26 46.81 60.29 61.21%
  QoQ % 195.97% -70.43% 1,196.32% -86.46% 71.46% -22.36% -
  Horiz. % 204.56% 69.12% 233.72% 18.03% 133.12% 77.64% 100.00%
EY 0.81 2.40 0.71 9.20 1.25 2.14 1.66 -38.05%
  QoQ % -66.25% 238.03% -92.28% 636.00% -41.59% 28.92% -
  Horiz. % 48.80% 144.58% 42.77% 554.22% 75.30% 128.92% 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 0.97 0.79 0.86 0.19 0.78 0.84 1.01 -2.66%
  QoQ % 22.78% -8.14% 352.63% -75.64% -7.14% -16.83% -
  Horiz. % 96.04% 78.22% 85.15% 18.81% 77.23% 83.17% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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!
PARTNERS & BROKERS