Highlights

[BORNOIL] YoY Quarter Result on 2020-06-30 [#4]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     340.33%    YoY -     121.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 16,161 25,903 22,782 26,676 30,744 190,192 35,698 -13.61%
  YoY % -37.61% 13.70% -14.60% -13.23% -83.84% 432.78% -
  Horiz. % 45.27% 72.56% 63.82% 74.73% 86.12% 532.78% 100.00%
PBT 3,294 5,201 6,805 -6,431 10,215 3,310 4,490 -5.56%
  YoY % -36.67% -23.57% 205.82% -162.96% 208.61% -26.28% -
  Horiz. % 73.36% 115.84% 151.56% -143.23% 227.51% 73.72% 100.00%
Tax -1,852 -11,849 -2,795 -60 523 -853 33 -
  YoY % 84.37% -323.94% -4,558.33% -111.47% 161.31% -2,684.85% -
  Horiz. % -5,612.12% -35,906.06% -8,469.70% -181.82% 1,584.85% -2,584.85% 100.00%
NP 1,442 -6,648 4,010 -6,491 10,738 2,457 4,523 -19.03%
  YoY % 121.69% -265.79% 161.78% -160.45% 337.04% -45.68% -
  Horiz. % 31.88% -146.98% 88.66% -143.51% 237.41% 54.32% 100.00%
NP to SH 1,442 -6,648 4,012 -6,491 10,738 2,457 4,523 -19.03%
  YoY % 121.69% -265.70% 161.81% -160.45% 337.04% -45.68% -
  Horiz. % 31.88% -146.98% 88.70% -143.51% 237.41% 54.32% 100.00%
Tax Rate 56.22 % 227.82 % 41.07 % - % -5.12 % 25.77 % -0.73 % -
  YoY % -75.32% 454.71% 0.00% 0.00% -119.87% 3,630.14% -
  Horiz. % -7,701.37% -31,208.22% -5,626.03% 0.00% 701.37% -3,530.14% 100.00%
Total Cost 14,719 32,551 18,772 33,167 20,006 187,735 31,175 -12.94%
  YoY % -54.78% 73.40% -43.40% 65.79% -89.34% 502.20% -
  Horiz. % 47.21% 104.41% 60.21% 106.39% 64.17% 602.20% 100.00%
Net Worth 665,916 675,101 677,512 634,474 575,472 402,054 269,384 18.19%
  YoY % -1.36% -0.36% 6.78% 10.25% 43.13% 49.25% -
  Horiz. % 247.20% 250.61% 251.50% 235.53% 213.62% 149.25% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 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
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 665,916 675,101 677,512 634,474 575,472 402,054 269,384 18.19%
  YoY % -1.36% -0.36% 6.78% 10.25% 43.13% 49.25% -
  Horiz. % 247.20% 250.61% 251.50% 235.53% 213.62% 149.25% 100.00%
NOSH 5,122,438 5,193,088 5,211,638 4,880,573 3,028,801 2,233,636 332,573 65.67%
  YoY % -1.36% -0.36% 6.78% 61.14% 35.60% 571.62% -
  Horiz. % 1,540.24% 1,561.49% 1,567.06% 1,467.52% 910.72% 671.62% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 8.92 % -25.66 % 17.60 % -24.33 % 34.93 % 1.29 % 12.67 % -6.27%
  YoY % 134.76% -245.80% 172.34% -169.65% 2,607.75% -89.82% -
  Horiz. % 70.40% -202.53% 138.91% -192.03% 275.69% 10.18% 100.00%
ROE 0.22 % -0.98 % 0.59 % -1.02 % 1.87 % 0.61 % 1.68 % -31.29%
  YoY % 122.45% -266.10% 157.84% -154.55% 206.56% -63.69% -
  Horiz. % 13.10% -58.33% 35.12% -60.71% 111.31% 36.31% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 0.32 0.50 0.44 0.55 1.02 8.51 10.73 -47.72%
  YoY % -36.00% 13.64% -20.00% -46.08% -88.01% -20.69% -
  Horiz. % 2.98% 4.66% 4.10% 5.13% 9.51% 79.31% 100.00%
EPS 0.03 -0.13 0.08 -0.13 0.35 0.11 1.36 -50.55%
  YoY % 123.08% -262.50% 161.54% -137.14% 218.18% -91.91% -
  Horiz. % 2.21% -9.56% 5.88% -9.56% 25.74% 8.09% 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 0.1300 0.1300 0.1300 0.1300 0.1900 0.1800 0.8100 -28.66%
  YoY % 0.00% 0.00% 0.00% -31.58% 5.56% -77.78% -
  Horiz. % 16.05% 16.05% 16.05% 16.05% 23.46% 22.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,366,683
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 0.25 0.41 0.36 0.42 0.48 2.99 0.56 -13.83%
  YoY % -39.02% 13.89% -14.29% -12.50% -83.95% 433.93% -
  Horiz. % 44.64% 73.21% 64.29% 75.00% 85.71% 533.93% 100.00%
EPS 0.02 -0.10 0.06 -0.10 0.17 0.04 0.07 -20.65%
  YoY % 120.00% -266.67% 160.00% -158.82% 325.00% -42.86% -
  Horiz. % 28.57% -142.86% 85.71% -142.86% 242.86% 57.14% 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 0.1046 0.1060 0.1064 0.0997 0.0904 0.0631 0.0423 18.19%
  YoY % -1.32% -0.38% 6.72% 10.29% 43.26% 49.17% -
  Horiz. % 247.28% 250.59% 251.54% 235.70% 213.71% 149.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 30/06/20 28/06/19 29/06/18 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.0300 0.0400 0.0700 0.0850 0.1600 0.1550 0.9000 -
P/RPS 9.51 8.02 16.01 15.55 15.76 1.82 8.38 2.36%
  YoY % 18.58% -49.91% 2.96% -1.33% 765.93% -78.28% -
  Horiz. % 113.48% 95.70% 191.05% 185.56% 188.07% 21.72% 100.00%
P/EPS 106.57 -31.25 90.93 -63.91 45.13 140.91 66.18 9.19%
  YoY % 441.02% -134.37% 242.28% -241.61% -67.97% 112.92% -
  Horiz. % 161.03% -47.22% 137.40% -96.57% 68.19% 212.92% 100.00%
EY 0.94 -3.20 1.10 -1.56 2.22 0.71 1.51 -8.38%
  YoY % 129.38% -390.91% 170.51% -170.27% 212.68% -52.98% -
  Horiz. % 62.25% -211.92% 72.85% -103.31% 147.02% 47.02% 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 0.23 0.31 0.54 0.65 0.84 0.86 1.11 -25.22%
  YoY % -25.81% -42.59% -16.92% -22.62% -2.33% -22.52% -
  Horiz. % 20.72% 27.93% 48.65% 58.56% 75.68% 77.48% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 28/08/20 29/08/19 28/08/18 30/03/18 31/03/17 29/03/16 30/03/15 -
Price 0.0600 0.0450 0.0650 0.0800 0.1900 0.1550 0.8200 -
P/RPS 19.02 9.02 14.87 14.64 18.72 1.82 7.64 18.34%
  YoY % 110.86% -39.34% 1.57% -21.79% 928.57% -76.18% -
  Horiz. % 248.95% 118.06% 194.63% 191.62% 245.03% 23.82% 100.00%
P/EPS 213.14 -35.15 84.44 -60.15 53.59 140.91 60.29 26.26%
  YoY % 706.37% -141.63% 240.38% -212.24% -61.97% 133.72% -
  Horiz. % 353.52% -58.30% 140.06% -99.77% 88.89% 233.72% 100.00%
EY 0.47 -2.84 1.18 -1.66 1.87 0.71 1.66 -20.78%
  YoY % 116.55% -340.68% 171.08% -188.77% 163.38% -57.23% -
  Horiz. % 28.31% -171.08% 71.08% -100.00% 112.65% 42.77% 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 0.46 0.35 0.50 0.62 1.00 0.86 1.01 -13.52%
  YoY % 31.43% -30.00% -19.35% -38.00% 16.28% -14.85% -
  Horiz. % 45.54% 34.65% 49.50% 61.39% 99.01% 85.15% 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
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS