Highlights

[BORNOIL] YoY Quarter Result on 2018-03-31 [#3]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 13,546 19,722 22,737 0 20,727 950,445 23,960 -9.99%
  YoY % -31.32% -13.26% 0.00% 0.00% -97.82% 3,866.80% -
  Horiz. % 56.54% 82.31% 94.90% 0.00% 86.51% 3,966.80% 100.00%
PBT -3,614 -56 539 0 2,414 23,476 5,267 -
  YoY % -6,353.57% -110.39% 0.00% 0.00% -89.72% 345.72% -
  Horiz. % -68.62% -1.06% 10.23% 0.00% 45.83% 445.72% 100.00%
Tax 129 -544 -57 0 0 -1,845 -4 -
  YoY % 123.71% -854.39% 0.00% 0.00% 0.00% -46,025.00% -
  Horiz. % -3,225.00% 13,600.00% 1,425.00% -0.00% -0.00% 46,125.00% 100.00%
NP -3,485 -600 482 0 2,414 21,631 5,263 -
  YoY % -480.83% -224.48% 0.00% 0.00% -88.84% 311.00% -
  Horiz. % -66.22% -11.40% 9.16% 0.00% 45.87% 411.00% 100.00%
NP to SH -3,485 -600 482 0 2,414 21,631 5,263 -
  YoY % -480.83% -224.48% 0.00% 0.00% -88.84% 311.00% -
  Horiz. % -66.22% -11.40% 9.16% 0.00% 45.87% 411.00% 100.00%
Tax Rate - % - % 10.58 % - % - % 7.86 % 0.08 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 9,725.00% -
  Horiz. % 0.00% 0.00% 13,225.00% 0.00% 0.00% 9,825.00% 100.00%
Total Cost 17,031 20,322 22,255 0 18,313 928,814 18,697 -1.71%
  YoY % -16.19% -8.69% 0.00% 0.00% -98.03% 4,867.72% -
  Horiz. % 91.09% 108.69% 119.03% 0.00% 97.95% 4,967.72% 100.00%
Net Worth 695,481 666,743 675,533 - 675,919 581,492 301,287 16.69%
  YoY % 4.31% -1.30% 0.00% 0.00% 16.24% 93.00% -
  Horiz. % 230.84% 221.30% 224.22% 0.00% 224.34% 193.00% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 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
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 695,481 666,743 675,533 - 675,919 581,492 301,287 16.69%
  YoY % 4.31% -1.30% 0.00% 0.00% 16.24% 93.00% -
  Horiz. % 230.84% 221.30% 224.22% 0.00% 224.34% 193.00% 100.00%
NOSH 6,322,560 5,128,800 5,196,411 4,880,573 4,827,999 3,028,605 381,376 67.90%
  YoY % 23.28% -1.30% 6.47% 1.09% 59.41% 694.12% -
  Horiz. % 1,657.82% 1,344.81% 1,362.54% 1,279.72% 1,265.94% 794.12% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin -25.73 % -3.04 % 2.12 % - % 11.65 % 2.28 % 21.97 % -
  YoY % -746.38% -243.40% 0.00% 0.00% 410.96% -89.62% -
  Horiz. % -117.11% -13.84% 9.65% 0.00% 53.03% 10.38% 100.00%
ROE -0.50 % -0.09 % 0.07 % - % 0.36 % 3.72 % 1.75 % -
  YoY % -455.56% -228.57% 0.00% 0.00% -90.32% 112.57% -
  Horiz. % -28.57% -5.14% 4.00% 0.00% 20.57% 212.57% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 0.21 0.38 0.44 - 0.43 31.38 6.28 -46.58%
  YoY % -44.74% -13.64% 0.00% 0.00% -98.63% 399.68% -
  Horiz. % 3.34% 6.05% 7.01% 0.00% 6.85% 499.68% 100.00%
EPS -0.06 -0.01 0.01 0.00 0.05 0.71 1.38 -
  YoY % -500.00% -200.00% 0.00% 0.00% -92.96% -48.55% -
  Horiz. % -4.35% -0.72% 0.72% 0.00% 3.62% 51.45% 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 0.1920 0.7900 -30.50%
  YoY % -15.38% 0.00% 0.00% 0.00% -27.08% -75.70% -
  Horiz. % 13.92% 16.46% 16.46% 0.00% 17.72% 24.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,443,289
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 0.18 0.26 0.31 - 0.28 12.77 0.32 -10.07%
  YoY % -30.77% -16.13% 0.00% 0.00% -97.81% 3,890.63% -
  Horiz. % 56.25% 81.25% 96.88% 0.00% 87.50% 3,990.63% 100.00%
EPS -0.05 -0.01 0.01 0.00 0.03 0.29 0.07 -
  YoY % -400.00% -200.00% 0.00% 0.00% -89.66% 314.29% -
  Horiz. % -71.43% -14.29% 14.29% 0.00% 42.86% 414.29% 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 0.0934 0.0896 0.0908 - 0.0908 0.0781 0.0405 16.67%
  YoY % 4.24% -1.32% 0.00% 0.00% 16.26% 92.84% -
  Horiz. % 230.62% 221.23% 224.20% 0.00% 224.20% 192.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/10/17 31/10/16 30/10/15 -
Price 0.0400 0.0200 0.0400 0.0800 0.0950 0.1650 0.2100 -
P/RPS 18.67 5.20 9.14 0.00 22.13 0.53 3.34 37.38%
  YoY % 259.04% -43.11% 0.00% 0.00% 4,075.47% -84.13% -
  Horiz. % 558.98% 155.69% 273.65% 0.00% 662.57% 15.87% 100.00%
P/EPS -72.57 -170.96 431.24 0.00 190.00 23.10 15.22 -
  YoY % 57.55% -139.64% 0.00% 0.00% 722.51% 51.77% -
  Horiz. % -476.81% -1,123.26% 2,833.38% 0.00% 1,248.36% 151.77% 100.00%
EY -1.38 -0.58 0.23 0.00 0.53 4.33 6.57 -
  YoY % -137.93% -352.17% 0.00% 0.00% -87.76% -34.09% -
  Horiz. % -21.00% -8.83% 3.50% 0.00% 8.07% 65.91% 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 0.15 0.31 0.00 0.68 0.86 0.27 5.45%
  YoY % 140.00% -51.61% 0.00% 0.00% -20.93% 218.52% -
  Horiz. % 133.33% 55.56% 114.81% 0.00% 251.85% 318.52% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 CAGR
Date - 29/05/20 28/05/19 - 29/12/17 28/12/16 28/12/15 -
Price 0.0400 0.0300 0.0450 0.0000 0.0850 0.1750 0.1500 -
P/RPS 18.67 7.80 10.28 0.00 19.80 0.56 2.39 46.13%
  YoY % 139.36% -24.12% 0.00% 0.00% 3,435.71% -76.57% -
  Horiz. % 781.17% 326.36% 430.13% 0.00% 828.45% 23.43% 100.00%
P/EPS -72.57 -256.44 485.14 0.00 170.00 24.50 10.87 -
  YoY % 71.70% -152.86% 0.00% 0.00% 593.88% 125.39% -
  Horiz. % -667.62% -2,359.15% 4,463.11% 0.00% 1,563.94% 225.39% 100.00%
EY -1.38 -0.39 0.21 0.00 0.59 4.08 9.20 -
  YoY % -253.85% -285.71% 0.00% 0.00% -85.54% -55.65% -
  Horiz. % -15.00% -4.24% 2.28% 0.00% 6.41% 44.35% 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 0.23 0.35 0.00 0.61 0.91 0.19 12.52%
  YoY % 56.52% -34.29% 0.00% 0.00% -32.97% 378.95% -
  Horiz. % 189.47% 121.05% 184.21% 0.00% 321.05% 478.95% 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. 上升股:国家能源 阻力RM10.94 南洋行家论股
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
PARTNERS & BROKERS