Highlights

[BORNOIL] YoY Quarter Result on 2017-09-30 [#1]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 12,038 23,233 20,773 0 1,494,736 14,632 10,175 2.65%
  YoY % -48.19% 11.84% 0.00% 0.00% 10,115.53% 43.80% -
  Horiz. % 118.31% 228.33% 204.16% 0.00% 14,690.28% 143.80% 100.00%
PBT -5,106 404 713 0 10,700 525 -1,596 19.84%
  YoY % -1,363.86% -43.34% 0.00% 0.00% 1,938.10% 132.89% -
  Horiz. % 319.92% -25.31% -44.67% -0.00% -670.43% -32.89% 100.00%
Tax -86 -28 0 0 0 0 0 -
  YoY % -207.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 307.14% 100.00% - - - - -
NP -5,192 376 713 0 10,700 525 -1,596 20.15%
  YoY % -1,480.85% -47.27% 0.00% 0.00% 1,938.10% 132.89% -
  Horiz. % 325.31% -23.56% -44.67% -0.00% -670.43% -32.89% 100.00%
NP to SH -5,192 376 713 0 10,700 525 -1,596 20.15%
  YoY % -1,480.85% -47.27% 0.00% 0.00% 1,938.10% 132.89% -
  Horiz. % 325.31% -23.56% -44.67% -0.00% -670.43% -32.89% 100.00%
Tax Rate - % 6.93 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 17,230 22,857 20,060 0 1,484,036 14,107 11,771 6.11%
  YoY % -24.62% 13.94% 0.00% 0.00% 10,419.86% 19.85% -
  Horiz. % 146.38% 194.18% 170.42% 0.00% 12,607.56% 119.85% 100.00%
Net Worth 679,049 673,121 675,973 - 564,722 29,414 208,366 20.19%
  YoY % 0.88% -0.42% 0.00% 0.00% 1,819.85% -85.88% -
  Horiz. % 325.89% 323.05% 324.42% 0.00% 271.02% 14.12% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 679,049 673,121 675,973 - 564,722 29,414 208,366 20.19%
  YoY % 0.88% -0.42% 0.00% 0.00% 1,819.85% -85.88% -
  Horiz. % 325.89% 323.05% 324.42% 0.00% 271.02% 14.12% 100.00%
NOSH 5,658,746 5,177,855 5,199,796 4,050,999 2,972,222 37,234 221,666 65.58%
  YoY % 9.29% -0.42% 28.36% 36.30% 7,882.54% -83.20% -
  Horiz. % 2,552.82% 2,335.87% 2,345.77% 1,827.52% 1,340.85% 16.80% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin -43.13 % 1.62 % 3.43 % - % 0.72 % 3.59 % -15.69 % 17.05%
  YoY % -2,762.35% -52.77% 0.00% 0.00% -79.94% 122.88% -
  Horiz. % 274.89% -10.33% -21.86% 0.00% -4.59% -22.88% 100.00%
ROE -0.76 % 0.06 % 0.11 % - % 1.89 % 1.78 % -0.77 % -0.20%
  YoY % -1,366.67% -45.45% 0.00% 0.00% 6.18% 331.17% -
  Horiz. % 98.70% -7.79% -14.29% 0.00% -245.45% -231.17% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 0.21 0.45 0.40 - 50.29 39.30 4.59 -38.13%
  YoY % -53.33% 12.50% 0.00% 0.00% 27.96% 756.21% -
  Horiz. % 4.58% 9.80% 8.71% 0.00% 1,095.64% 856.21% 100.00%
EPS -0.09 0.01 0.01 0.00 0.36 1.41 -0.72 -27.65%
  YoY % -1,000.00% 0.00% 0.00% 0.00% -74.47% 295.83% -
  Horiz. % 12.50% -1.39% -1.39% -0.00% -50.00% -195.83% 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 0.1200 0.1300 0.1300 - 0.1900 0.7900 0.9400 -27.41%
  YoY % -7.69% 0.00% 0.00% 0.00% -75.95% -15.96% -
  Horiz. % 12.77% 13.83% 13.83% 0.00% 20.21% 84.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,443,289
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 0.16 0.31 0.28 - 20.08 0.20 0.14 2.10%
  YoY % -48.39% 10.71% 0.00% 0.00% 9,940.00% 42.86% -
  Horiz. % 114.29% 221.43% 200.00% 0.00% 14,342.86% 142.86% 100.00%
EPS -0.07 0.01 0.01 0.00 0.14 0.01 -0.02 21.53%
  YoY % -800.00% 0.00% 0.00% 0.00% 1,300.00% 150.00% -
  Horiz. % 350.00% -50.00% -50.00% -0.00% -700.00% -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 0.0912 0.0904 0.0908 - 0.0759 0.0040 0.0280 20.18%
  YoY % 0.88% -0.44% 0.00% 0.00% 1,797.50% -85.71% -
  Horiz. % 325.71% 322.86% 324.29% 0.00% 271.07% 14.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 29/04/16 30/04/15 30/04/14 -
Price 0.0450 0.0500 0.0550 0.0950 0.1500 0.8000 0.6400 -
P/RPS 21.15 11.14 13.77 0.00 0.30 2.04 13.94 6.70%
  YoY % 89.86% -19.10% 0.00% 0.00% -85.29% -85.37% -
  Horiz. % 151.72% 79.91% 98.78% 0.00% 2.15% 14.63% 100.00%
P/EPS -49.05 688.54 401.11 0.00 41.67 56.74 -88.89 -8.84%
  YoY % -107.12% 71.66% 0.00% 0.00% -26.56% 163.83% -
  Horiz. % 55.18% -774.60% -451.24% -0.00% -46.88% -63.83% 100.00%
EY -2.04 0.15 0.25 0.00 2.40 1.76 -1.13 9.63%
  YoY % -1,460.00% -40.00% 0.00% 0.00% 36.36% 255.75% -
  Horiz. % 180.53% -13.27% -22.12% -0.00% -212.39% -155.75% 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 0.38 0.38 0.42 0.00 0.79 1.01 0.68 -8.66%
  YoY % 0.00% -9.52% 0.00% 0.00% -21.78% 48.53% -
  Horiz. % 55.88% 55.88% 61.76% 0.00% 116.18% 148.53% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/04/16 30/04/15 30/04/14 CAGR
Date 27/11/20 - 29/11/18 - 30/06/16 30/06/15 30/06/14 -
Price 0.0450 0.0450 0.0450 0.0000 0.1500 0.6600 0.6750 -
P/RPS 21.15 10.03 11.26 0.00 0.30 1.68 14.71 5.81%
  YoY % 110.87% -10.92% 0.00% 0.00% -82.14% -88.58% -
  Horiz. % 143.78% 68.18% 76.55% 0.00% 2.04% 11.42% 100.00%
P/EPS -49.05 619.69 328.18 0.00 41.67 46.81 -93.75 -9.59%
  YoY % -107.92% 88.83% 0.00% 0.00% -10.98% 149.93% -
  Horiz. % 52.32% -661.00% -350.06% -0.00% -44.45% -49.93% 100.00%
EY -2.04 0.16 0.30 0.00 2.40 2.14 -1.07 10.57%
  YoY % -1,375.00% -46.67% 0.00% 0.00% 12.15% 300.00% -
  Horiz. % 190.65% -14.95% -28.04% -0.00% -224.30% -200.00% 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 0.38 0.35 0.35 0.00 0.79 0.84 0.72 -9.47%
  YoY % 8.57% 0.00% 0.00% 0.00% -5.95% 16.67% -
  Horiz. % 52.78% 48.61% 48.61% 0.00% 109.72% 116.67% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

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