Highlights

[BORNOIL] YoY Quarter Result on 2020-12-31 [#2]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 25-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 31-Dec-2020  [#2]
Profit Trend QoQ -     132.30%    YoY -     220.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
Revenue 10,007 29,173 23,757 0 19,408 1,047,538 51,181 -25.98%
  YoY % -65.70% 22.80% 0.00% 0.00% -98.15% 1,946.73% -
  Horiz. % 19.55% 57.00% 46.42% 0.00% 37.92% 2,046.73% 100.00%
PBT 1,764 534 -1,288 0 4,051 4,350 2,889 -8.69%
  YoY % 230.34% 141.46% 0.00% 0.00% -6.87% 50.57% -
  Horiz. % 61.06% 18.48% -44.58% 0.00% 140.22% 150.57% 100.00%
Tax -87 -10 0 0 0 0 0 -
  YoY % -770.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 870.00% 100.00% - - - - -
NP 1,677 524 -1,288 0 4,051 4,350 2,889 -9.54%
  YoY % 220.04% 140.68% 0.00% 0.00% -6.87% 50.57% -
  Horiz. % 58.05% 18.14% -44.58% 0.00% 140.22% 150.57% 100.00%
NP to SH 1,677 524 -1,288 0 4,051 4,350 2,889 -9.54%
  YoY % 220.04% 140.68% 0.00% 0.00% -6.87% 50.57% -
  Horiz. % 58.05% 18.14% -44.58% 0.00% 140.22% 150.57% 100.00%
Tax Rate 4.93 % 1.87 % - % - % - % - % - % -
  YoY % 163.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 263.64% 100.00% - - - - -
Total Cost 8,330 28,649 25,045 0 15,357 1,043,188 48,292 -27.67%
  YoY % -70.92% 14.39% 0.00% 0.00% -98.53% 2,060.17% -
  Horiz. % 17.25% 59.32% 51.86% 0.00% 31.80% 2,160.17% 100.00%
Net Worth 687,808 668,313 675,900 - 567,139 550,999 296,502 16.78%
  YoY % 2.92% -1.12% 0.00% 0.00% 2.93% 85.83% -
  Horiz. % 231.97% 225.40% 227.96% 0.00% 191.28% 185.83% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 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
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 687,808 668,313 675,900 - 567,139 550,999 296,502 16.78%
  YoY % 2.92% -1.12% 0.00% 0.00% 2.93% 85.83% -
  Horiz. % 231.97% 225.40% 227.96% 0.00% 191.28% 185.83% 100.00%
NOSH 6,252,805 5,140,871 5,199,238 4,827,999 4,050,999 2,899,999 380,131 67.57%
  YoY % 21.63% -1.12% 7.69% 19.18% 39.69% 662.89% -
  Horiz. % 1,644.91% 1,352.39% 1,367.75% 1,270.09% 1,065.68% 762.89% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 16.76 % 1.80 % -5.42 % - % 20.87 % 0.42 % 5.64 % 22.23%
  YoY % 831.11% 133.21% 0.00% 0.00% 4,869.05% -92.55% -
  Horiz. % 297.16% 31.91% -96.10% 0.00% 370.04% 7.45% 100.00%
ROE 0.24 % 0.08 % -0.19 % - % 0.71 % 0.79 % 0.97 % -22.70%
  YoY % 200.00% 142.11% 0.00% 0.00% -10.13% -18.56% -
  Horiz. % 24.74% 8.25% -19.59% 0.00% 73.20% 81.44% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
RPS 0.16 0.57 0.46 - 0.48 36.12 13.46 -55.83%
  YoY % -71.93% 23.91% 0.00% 0.00% -98.67% 168.35% -
  Horiz. % 1.19% 4.23% 3.42% 0.00% 3.57% 268.35% 100.00%
EPS 0.03 0.01 -0.02 0.00 0.10 0.15 0.76 -44.89%
  YoY % 200.00% 150.00% 0.00% 0.00% -33.33% -80.26% -
  Horiz. % 3.95% 1.32% -2.63% 0.00% 13.16% 19.74% 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 0.1100 0.1300 0.1300 - 0.1400 0.1900 0.7800 -30.31%
  YoY % -15.38% 0.00% 0.00% 0.00% -26.32% -75.64% -
  Horiz. % 14.10% 16.67% 16.67% 0.00% 17.95% 24.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,443,289
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
RPS 0.13 0.39 0.32 - 0.26 14.07 0.69 -26.49%
  YoY % -66.67% 21.87% 0.00% 0.00% -98.15% 1,939.13% -
  Horiz. % 18.84% 56.52% 46.38% 0.00% 37.68% 2,039.13% 100.00%
EPS 0.02 0.01 -0.02 0.00 0.05 0.06 0.04 -12.00%
  YoY % 100.00% 150.00% 0.00% 0.00% -16.67% 50.00% -
  Horiz. % 50.00% 25.00% -50.00% 0.00% 125.00% 150.00% 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 0.0924 0.0898 0.0908 - 0.0762 0.0740 0.0398 16.80%
  YoY % 2.90% -1.10% 0.00% 0.00% 2.97% 85.93% -
  Horiz. % 232.16% 225.63% 228.14% 0.00% 191.46% 185.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 31/07/17 29/07/16 31/07/15 -
Price 0.0400 0.0450 0.0450 0.0850 0.1000 0.1850 0.5950 -
P/RPS 24.99 7.93 9.85 0.00 20.87 0.51 4.42 37.62%
  YoY % 215.13% -19.49% 0.00% 0.00% 3,992.16% -88.46% -
  Horiz. % 565.38% 179.41% 222.85% 0.00% 472.17% 11.54% 100.00%
P/EPS 149.14 441.49 -181.65 0.00 100.00 123.33 78.29 12.61%
  YoY % -66.22% 343.04% 0.00% 0.00% -18.92% 57.53% -
  Horiz. % 190.50% 563.92% -232.02% 0.00% 127.73% 157.53% 100.00%
EY 0.67 0.23 -0.55 0.00 1.00 0.81 1.28 -11.25%
  YoY % 191.30% 141.82% 0.00% 0.00% 23.46% -36.72% -
  Horiz. % 52.34% 17.97% -42.97% 0.00% 78.12% 63.28% 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 0.36 0.35 0.35 0.00 0.71 0.97 0.76 -12.87%
  YoY % 2.86% 0.00% 0.00% 0.00% -26.80% 27.63% -
  Horiz. % 47.37% 46.05% 46.05% 0.00% 93.42% 127.63% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
Date 25/02/21 27/02/20 28/02/19 - 29/09/17 30/09/16 21/09/15 -
Price 0.0400 0.0400 0.0400 0.0000 0.0950 0.1850 0.6100 -
P/RPS 24.99 7.05 8.75 0.00 19.83 0.51 4.53 37.00%
  YoY % 254.47% -19.43% 0.00% 0.00% 3,788.24% -88.74% -
  Horiz. % 551.66% 155.63% 193.16% 0.00% 437.75% 11.26% 100.00%
P/EPS 149.14 392.43 -161.47 0.00 95.00 123.33 80.26 12.10%
  YoY % -62.00% 343.04% 0.00% 0.00% -22.97% 53.66% -
  Horiz. % 185.82% 488.95% -201.18% 0.00% 118.37% 153.66% 100.00%
EY 0.67 0.25 -0.62 0.00 1.05 0.81 1.25 -10.86%
  YoY % 168.00% 140.32% 0.00% 0.00% 29.63% -35.20% -
  Horiz. % 53.60% 20.00% -49.60% 0.00% 84.00% 64.80% 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 0.36 0.31 0.31 0.00 0.68 0.97 0.78 -13.28%
  YoY % 16.13% 0.00% 0.00% 0.00% -29.90% 24.36% -
  Horiz. % 46.15% 39.74% 39.74% 0.00% 87.18% 124.36% 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
 
 

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