Highlights

[BORNOIL] YoY Quarter Result on 2016-01-31 [#4]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 29-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Jan-2016  [#4]
Profit Trend QoQ -     -53.32%    YoY -     -45.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 22,782 26,676 30,744 190,192 35,698 11,272 9,623 17.26%
  YoY % -14.60% -13.23% -83.84% 432.78% 216.70% 17.14% -
  Horiz. % 236.75% 277.21% 319.48% 1,976.43% 370.97% 117.14% 100.00%
PBT 6,805 -6,431 10,215 3,310 4,490 -32 -6,150 -
  YoY % 205.82% -162.96% 208.61% -26.28% 14,131.25% 99.48% -
  Horiz. % -110.65% 104.57% -166.10% -53.82% -73.01% 0.52% 100.00%
Tax -2,795 -60 523 -853 33 -322 0 -
  YoY % -4,558.33% -111.47% 161.31% -2,684.85% 110.25% 0.00% -
  Horiz. % 868.01% 18.63% -162.42% 264.91% -10.25% 100.00% -
NP 4,010 -6,491 10,738 2,457 4,523 -354 -6,150 -
  YoY % 161.78% -160.45% 337.04% -45.68% 1,377.68% 94.24% -
  Horiz. % -65.20% 105.54% -174.60% -39.95% -73.54% 5.76% 100.00%
NP to SH 4,012 -6,491 10,738 2,457 4,523 -354 -3,150 -
  YoY % 161.81% -160.45% 337.04% -45.68% 1,377.68% 88.76% -
  Horiz. % -127.37% 206.06% -340.89% -78.00% -143.59% 11.24% 100.00%
Tax Rate 41.07 % - % -5.12 % 25.77 % -0.73 % - % - % -
  YoY % 0.00% 0.00% -119.87% 3,630.14% 0.00% 0.00% -
  Horiz. % -5,626.03% 0.00% 701.37% -3,530.14% 100.00% - -
Total Cost 18,772 33,167 20,006 187,735 31,175 11,626 15,773 3.27%
  YoY % -43.40% 65.79% -89.34% 502.20% 168.15% -26.29% -
  Horiz. % 119.01% 210.28% 126.84% 1,190.23% 197.65% 73.71% 100.00%
Net Worth 677,512 634,474 575,472 402,054 269,384 1,663,800 184,115 27.21%
  YoY % 6.78% 10.25% 43.13% 49.25% -83.81% 803.67% -
  Horiz. % 367.98% 344.61% 312.56% 218.37% 146.31% 903.67% 100.00%
Dividend
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 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
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 677,512 634,474 575,472 402,054 269,384 1,663,800 184,115 27.21%
  YoY % 6.78% 10.25% 43.13% 49.25% -83.81% 803.67% -
  Horiz. % 367.98% 344.61% 312.56% 218.37% 146.31% 903.67% 100.00%
NOSH 5,211,638 4,880,573 3,028,801 2,233,636 332,573 1,770,000 199,475 82.71%
  YoY % 6.78% 61.14% 35.60% 571.62% -81.21% 787.33% -
  Horiz. % 2,612.67% 2,446.70% 1,518.38% 1,119.76% 166.72% 887.33% 100.00%
Ratio Analysis
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 17.60 % -24.33 % 34.93 % 1.29 % 12.67 % -3.14 % -63.91 % -
  YoY % 172.34% -169.65% 2,607.75% -89.82% 503.50% 95.09% -
  Horiz. % -27.54% 38.07% -54.65% -2.02% -19.82% 4.91% 100.00%
ROE 0.59 % -1.02 % 1.87 % 0.61 % 1.68 % -0.02 % -1.71 % -
  YoY % 157.84% -154.55% 206.56% -63.69% 8,500.00% 98.83% -
  Horiz. % -34.50% 59.65% -109.36% -35.67% -98.25% 1.17% 100.00%
Per Share
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 0.44 0.55 1.02 8.51 10.73 0.64 4.82 -35.74%
  YoY % -20.00% -46.08% -88.01% -20.69% 1,576.56% -86.72% -
  Horiz. % 9.13% 11.41% 21.16% 176.56% 222.61% 13.28% 100.00%
EPS 0.08 -0.13 0.35 0.11 1.36 0.02 -3.09 -
  YoY % 161.54% -137.14% 218.18% -91.91% 6,700.00% 100.65% -
  Horiz. % -2.59% 4.21% -11.33% -3.56% -44.01% -0.65% 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 0.1900 0.1800 0.8100 0.9400 0.9230 -30.38%
  YoY % 0.00% -31.58% 5.56% -77.78% -13.83% 1.84% -
  Horiz. % 14.08% 14.08% 20.59% 19.50% 87.76% 101.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,425,789
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 0.31 0.36 0.41 2.56 0.48 0.15 0.13 17.41%
  YoY % -13.89% -12.20% -83.98% 433.33% 220.00% 15.38% -
  Horiz. % 238.46% 276.92% 315.38% 1,969.23% 369.23% 115.38% 100.00%
EPS 0.05 -0.09 0.14 0.03 0.06 0.00 -0.04 -
  YoY % 155.56% -164.29% 366.67% -50.00% 0.00% 0.00% -
  Horiz. % -125.00% 225.00% -350.00% -75.00% -150.00% -0.00% 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 0.0854 0.0775 0.0541 0.0363 0.2241 0.0248 27.19%
  YoY % 6.79% 10.19% 43.25% 49.04% -83.80% 803.63% -
  Horiz. % 367.74% 344.35% 312.50% 218.15% 146.37% 903.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 29/06/18 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.0700 0.0850 0.1600 0.1550 0.9000 0.6300 0.3900 -
P/RPS 16.01 15.55 15.76 1.82 8.38 98.93 8.08 13.46%
  YoY % 2.96% -1.33% 765.93% -78.28% -91.53% 1,124.38% -
  Horiz. % 198.14% 192.45% 195.05% 22.52% 103.71% 1,224.38% 100.00%
P/EPS 90.93 -63.91 45.13 140.91 66.18 -3,150.00 -24.70 -
  YoY % 242.28% -241.61% -67.97% 112.92% 102.10% -12,653.04% -
  Horiz. % -368.14% 258.74% -182.71% -570.49% -267.94% 12,753.04% 100.00%
EY 1.10 -1.56 2.22 0.71 1.51 -0.03 -4.05 -
  YoY % 170.51% -170.27% 212.68% -52.98% 5,133.33% 99.26% -
  Horiz. % -27.16% 38.52% -54.81% -17.53% -37.28% 0.74% 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 0.54 0.65 0.84 0.86 1.11 0.67 0.42 4.75%
  YoY % -16.92% -22.62% -2.33% -22.52% 65.67% 59.52% -
  Horiz. % 128.57% 154.76% 200.00% 204.76% 264.29% 159.52% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/08/18 30/03/18 31/03/17 29/03/16 30/03/15 31/03/14 28/03/13 -
Price 0.0650 0.0800 0.1900 0.1550 0.8200 0.6700 0.3500 -
P/RPS 14.87 14.64 18.72 1.82 7.64 105.21 7.26 14.16%
  YoY % 1.57% -21.79% 928.57% -76.18% -92.74% 1,349.17% -
  Horiz. % 204.82% 201.65% 257.85% 25.07% 105.23% 1,449.17% 100.00%
P/EPS 84.44 -60.15 53.59 140.91 60.29 -3,350.00 -22.16 -
  YoY % 240.38% -212.24% -61.97% 133.72% 101.80% -15,017.33% -
  Horiz. % -381.05% 271.44% -241.83% -635.88% -272.07% 15,117.33% 100.00%
EY 1.18 -1.66 1.87 0.71 1.66 -0.03 -4.51 -
  YoY % 171.08% -188.77% 163.38% -57.23% 5,633.33% 99.33% -
  Horiz. % -26.16% 36.81% -41.46% -15.74% -36.81% 0.67% 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 0.50 0.62 1.00 0.86 1.01 0.71 0.38 5.20%
  YoY % -19.35% -38.00% 16.28% -14.85% 42.25% 86.84% -
  Horiz. % 131.58% 163.16% 263.16% 226.32% 265.79% 186.84% 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
 
 

357  393  631  1091 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.705-0.04 
 PRIVA 0.225+0.02 
 DNEX 0.89+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.20-0.005 
 QES 0.815+0.075 
 JETSON 0.435+0.05 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SOLUTN 1.50+0.06 

FEATURED POSTS

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