Highlights

[BORNOIL] YoY Quarter Result on 2013-04-30 [#1]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 30-Apr-2013  [#1]
Profit Trend QoQ -     81.59%    YoY -     -21.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 1,494,736 14,632 10,175 10,006 7,442 5,264 4,745 160.62%
  YoY % 10,115.53% 43.80% 1.69% 34.45% 41.38% 10.94% -
  Horiz. % 31,501.29% 308.37% 214.44% 210.87% 156.84% 110.94% 100.00%
PBT 10,700 525 -1,596 -515 -478 -774 -1,790 -
  YoY % 1,938.10% 132.89% -209.90% -7.74% 38.24% 56.76% -
  Horiz. % -597.77% -29.33% 89.16% 28.77% 26.70% 43.24% 100.00%
Tax 0 0 0 -65 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP 10,700 525 -1,596 -580 -478 -774 -1,790 -
  YoY % 1,938.10% 132.89% -175.17% -21.34% 38.24% 56.76% -
  Horiz. % -597.77% -29.33% 89.16% 32.40% 26.70% 43.24% 100.00%
NP to SH 10,700 525 -1,596 -580 -478 -774 -1,790 -
  YoY % 1,938.10% 132.89% -175.17% -21.34% 38.24% 56.76% -
  Horiz. % -597.77% -29.33% 89.16% 32.40% 26.70% 43.24% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,484,036 14,107 11,771 10,586 7,920 6,038 6,535 146.80%
  YoY % 10,419.86% 19.85% 11.19% 33.66% 31.17% -7.61% -
  Horiz. % 22,709.04% 215.87% 180.12% 161.99% 121.19% 92.39% 100.00%
Net Worth 564,722 29,414 208,366 183,800 169,247 158,347 83,746 37.41%
  YoY % 1,819.85% -85.88% 13.37% 8.60% 6.88% 89.08% -
  Horiz. % 674.32% 35.12% 248.81% 219.47% 202.10% 189.08% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 564,722 29,414 208,366 183,800 169,247 158,347 83,746 37.41%
  YoY % 1,819.85% -85.88% 13.37% 8.60% 6.88% 89.08% -
  Horiz. % 674.32% 35.12% 248.81% 219.47% 202.10% 189.08% 100.00%
NOSH 2,972,222 37,234 221,666 200,000 177,037 161,250 159,821 62.70%
  YoY % 7,882.54% -83.20% 10.83% 12.97% 9.79% 0.89% -
  Horiz. % 1,859.71% 23.30% 138.70% 125.14% 110.77% 100.89% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 0.72 % 3.59 % -15.69 % -5.80 % -6.42 % -14.70 % -37.72 % -
  YoY % -79.94% 122.88% -170.52% 9.66% 56.33% 61.03% -
  Horiz. % -1.91% -9.52% 41.60% 15.38% 17.02% 38.97% 100.00%
ROE 1.89 % 1.78 % -0.77 % -0.32 % -0.28 % -0.49 % -2.14 % -
  YoY % 6.18% 331.17% -140.62% -14.29% 42.86% 77.10% -
  Horiz. % -88.32% -83.18% 35.98% 14.95% 13.08% 22.90% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 50.29 39.30 4.59 5.00 4.20 3.26 2.97 60.18%
  YoY % 27.96% 756.21% -8.20% 19.05% 28.83% 9.76% -
  Horiz. % 1,693.27% 1,323.23% 154.55% 168.35% 141.41% 109.76% 100.00%
EPS 0.36 1.41 -0.72 -0.29 -0.27 -0.48 -1.12 -
  YoY % -74.47% 295.83% -148.28% -7.41% 43.75% 57.14% -
  Horiz. % -32.14% -125.89% 64.29% 25.89% 24.11% 42.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1900 0.7900 0.9400 0.9190 0.9560 0.9820 0.5240 -15.54%
  YoY % -75.95% -15.96% 2.29% -3.87% -2.65% 87.40% -
  Horiz. % 36.26% 150.76% 179.39% 175.38% 182.44% 187.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,443,289
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 20.08 0.20 0.14 0.13 0.10 0.07 0.06 163.26%
  YoY % 9,940.00% 42.86% 7.69% 30.00% 42.86% 16.67% -
  Horiz. % 33,466.67% 333.33% 233.33% 216.67% 166.67% 116.67% 100.00%
EPS 0.14 0.01 -0.02 -0.01 -0.01 -0.01 -0.02 -
  YoY % 1,300.00% 150.00% -100.00% 0.00% 0.00% 50.00% -
  Horiz. % -700.00% -50.00% 100.00% 50.00% 50.00% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0759 0.0040 0.0280 0.0247 0.0227 0.0213 0.0113 37.32%
  YoY % 1,797.50% -85.71% 13.36% 8.81% 6.57% 88.50% -
  Horiz. % 671.68% 35.40% 247.79% 218.58% 200.88% 188.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.1500 0.8000 0.6400 0.3050 0.4100 0.5200 0.1700 -
P/RPS 0.30 2.04 13.94 6.10 9.75 15.93 5.73 -38.81%
  YoY % -85.29% -85.37% 128.52% -37.44% -38.79% 178.01% -
  Horiz. % 5.24% 35.60% 243.28% 106.46% 170.16% 278.01% 100.00%
P/EPS 41.67 56.74 -88.89 -105.17 -151.85 -108.33 -15.18 -
  YoY % -26.56% 163.83% 15.48% 30.74% -40.17% -613.64% -
  Horiz. % -274.51% -373.78% 585.57% 692.82% 1,000.33% 713.64% 100.00%
EY 2.40 1.76 -1.13 -0.95 -0.66 -0.92 -6.59 -
  YoY % 36.36% 255.75% -18.95% -43.94% 28.26% 86.04% -
  Horiz. % -36.42% -26.71% 17.15% 14.42% 10.02% 13.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 1.01 0.68 0.33 0.43 0.53 0.32 16.24%
  YoY % -21.78% 48.53% 106.06% -23.26% -18.87% 65.62% -
  Horiz. % 246.88% 315.62% 212.50% 103.13% 134.38% 165.62% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.1500 0.6600 0.6750 0.4050 0.3400 0.4600 0.1500 -
P/RPS 0.30 1.68 14.71 8.10 8.09 14.09 5.05 -37.51%
  YoY % -82.14% -88.58% 81.60% 0.12% -42.58% 179.01% -
  Horiz. % 5.94% 33.27% 291.29% 160.40% 160.20% 279.01% 100.00%
P/EPS 41.67 46.81 -93.75 -139.66 -125.93 -95.83 -13.39 -
  YoY % -10.98% 149.93% 32.87% -10.90% -31.41% -615.68% -
  Horiz. % -311.20% -349.59% 700.15% 1,043.02% 940.48% 715.68% 100.00%
EY 2.40 2.14 -1.07 -0.72 -0.79 -1.04 -7.47 -
  YoY % 12.15% 300.00% -48.61% 8.86% 24.04% 86.08% -
  Horiz. % -32.13% -28.65% 14.32% 9.64% 10.58% 13.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 0.84 0.72 0.44 0.36 0.47 0.29 18.16%
  YoY % -5.95% 16.67% 63.64% 22.22% -23.40% 62.07% -
  Horiz. % 272.41% 289.66% 248.28% 151.72% 124.14% 162.07% 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!

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. 上升股:国家能源 阻力RM10.94 南洋行家论股
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
PARTNERS & BROKERS