Highlights

[BORNOIL] YoY Quarter Result on 2019-03-31 [#3]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     137.42%    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
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