Highlights

[BORNOIL] YoY Quarter Result on 2012-07-31 [#2]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 28-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jul-2012  [#2]
Profit Trend QoQ -     -126.78%    YoY -     -14.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 51,181 19,339 16,062 7,965 5,723 5,118 4,734 48.67%
  YoY % 164.65% 20.40% 101.66% 39.18% 11.82% 8.11% -
  Horiz. % 1,081.14% 408.51% 339.29% 168.25% 120.89% 108.11% 100.00%
PBT 2,889 2,441 4,426 -1,084 -947 -700 -2,315 -
  YoY % 18.35% -44.85% 508.30% -14.47% -35.29% 69.76% -
  Horiz. % -124.79% -105.44% -191.19% 46.83% 40.91% 30.24% 100.00%
Tax 0 0 -35 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 100.00% - - - -
NP 2,889 2,441 4,391 -1,084 -947 -700 -2,315 -
  YoY % 18.35% -44.41% 505.07% -14.47% -35.29% 69.76% -
  Horiz. % -124.79% -105.44% -189.68% 46.83% 40.91% 30.24% 100.00%
NP to SH 2,889 2,441 4,391 -1,084 -947 -700 -2,315 -
  YoY % 18.35% -44.41% 505.07% -14.47% -35.29% 69.76% -
  Horiz. % -124.79% -105.44% -189.68% 46.83% 40.91% 30.24% 100.00%
Tax Rate - % - % 0.79 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 48,292 16,898 11,671 9,049 6,670 5,818 7,049 37.79%
  YoY % 185.79% 44.79% 28.98% 35.67% 14.64% -17.46% -
  Horiz. % 685.09% 239.72% 165.57% 128.37% 94.62% 82.54% 100.00%
Net Worth 296,502 218,768 188,472 171,633 156,656 82,631 86,121 22.87%
  YoY % 35.53% 16.07% 9.81% 9.56% 89.58% -4.05% -
  Horiz. % 344.29% 254.02% 218.85% 199.29% 181.90% 95.95% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 296,502 218,768 188,472 171,633 156,656 82,631 86,121 22.87%
  YoY % 35.53% 16.07% 9.81% 9.56% 89.58% -4.05% -
  Horiz. % 344.29% 254.02% 218.85% 199.29% 181.90% 95.95% 100.00%
NOSH 380,131 230,283 200,502 180,666 160,508 159,090 160,763 15.42%
  YoY % 65.07% 14.85% 10.98% 12.56% 0.89% -1.04% -
  Horiz. % 236.45% 143.24% 124.72% 112.38% 99.84% 98.96% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 5.64 % 12.62 % 27.34 % -13.61 % -16.55 % -13.68 % -48.90 % -
  YoY % -55.31% -53.84% 300.88% 17.76% -20.98% 72.02% -
  Horiz. % -11.53% -25.81% -55.91% 27.83% 33.84% 27.98% 100.00%
ROE 0.97 % 1.12 % 2.33 % -0.63 % -0.60 % -0.85 % -2.69 % -
  YoY % -13.39% -51.93% 469.84% -5.00% 29.41% 68.40% -
  Horiz. % -36.06% -41.64% -86.62% 23.42% 22.30% 31.60% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 13.46 8.40 8.01 4.41 3.57 3.22 2.94 28.84%
  YoY % 60.24% 4.87% 81.63% 23.53% 10.87% 9.52% -
  Horiz. % 457.82% 285.71% 272.45% 150.00% 121.43% 109.52% 100.00%
EPS 0.76 1.06 2.19 -0.60 -0.59 -0.44 -1.44 -
  YoY % -28.30% -51.60% 465.00% -1.69% -34.09% 69.44% -
  Horiz. % -52.78% -73.61% -152.08% 41.67% 40.97% 30.56% 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 0.7800 0.9500 0.9400 0.9500 0.9760 0.5194 0.5357 6.46%
  YoY % -17.89% 1.06% -1.05% -2.66% 87.91% -3.04% -
  Horiz. % 145.60% 177.34% 175.47% 177.34% 182.19% 96.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,443,289
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 0.69 0.26 0.22 0.11 0.08 0.07 0.06 50.21%
  YoY % 165.38% 18.18% 100.00% 37.50% 14.29% 16.67% -
  Horiz. % 1,150.00% 433.33% 366.67% 183.33% 133.33% 116.67% 100.00%
EPS 0.04 0.03 0.06 -0.01 -0.01 -0.01 -0.03 -
  YoY % 33.33% -50.00% 700.00% 0.00% 0.00% 66.67% -
  Horiz. % -133.33% -100.00% -200.00% 33.33% 33.33% 33.33% 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 0.0398 0.0294 0.0253 0.0231 0.0210 0.0111 0.0116 22.80%
  YoY % 35.37% 16.21% 9.52% 10.00% 89.19% -4.31% -
  Horiz. % 343.10% 253.45% 218.10% 199.14% 181.03% 95.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.5950 0.6350 0.4550 0.5500 0.4200 0.1600 0.3800 -
P/RPS 4.42 7.56 5.68 12.48 11.78 4.97 12.90 -16.34%
  YoY % -41.53% 33.10% -54.49% 5.94% 137.02% -61.47% -
  Horiz. % 34.26% 58.60% 44.03% 96.74% 91.32% 38.53% 100.00%
P/EPS 78.29 59.91 20.78 -91.67 -71.19 -36.36 -26.39 -
  YoY % 30.68% 188.31% 122.67% -28.77% -95.79% -37.78% -
  Horiz. % -296.67% -227.02% -78.74% 347.37% 269.76% 137.78% 100.00%
EY 1.28 1.67 4.81 -1.09 -1.40 -2.75 -3.79 -
  YoY % -23.35% -65.28% 541.28% 22.14% 49.09% 27.44% -
  Horiz. % -33.77% -44.06% -126.91% 28.76% 36.94% 72.56% 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 0.76 0.67 0.48 0.58 0.43 0.31 0.71 1.14%
  YoY % 13.43% 39.58% -17.24% 34.88% 38.71% -56.34% -
  Horiz. % 107.04% 94.37% 67.61% 81.69% 60.56% 43.66% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 21/09/15 30/09/14 30/09/13 28/09/12 22/09/11 30/09/10 30/09/09 -
Price 0.6100 0.6500 0.4300 0.4000 0.2800 0.1700 0.3200 -
P/RPS 4.53 7.74 5.37 9.07 7.85 5.28 10.87 -13.57%
  YoY % -41.47% 44.13% -40.79% 15.54% 48.67% -51.43% -
  Horiz. % 41.67% 71.21% 49.40% 83.44% 72.22% 48.57% 100.00%
P/EPS 80.26 61.32 19.63 -66.67 -47.46 -38.64 -22.22 -
  YoY % 30.89% 212.38% 129.44% -40.48% -22.83% -73.90% -
  Horiz. % -361.21% -275.97% -88.34% 300.05% 213.59% 173.90% 100.00%
EY 1.25 1.63 5.09 -1.50 -2.11 -2.59 -4.50 -
  YoY % -23.31% -67.98% 439.33% 28.91% 18.53% 42.44% -
  Horiz. % -27.78% -36.22% -113.11% 33.33% 46.89% 57.56% 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 0.78 0.68 0.46 0.42 0.29 0.33 0.60 4.47%
  YoY % 14.71% 47.83% 9.52% 44.83% -12.12% -45.00% -
  Horiz. % 130.00% 113.33% 76.67% 70.00% 48.33% 55.00% 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
 
 

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. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
8. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
PARTNERS & BROKERS