Highlights

[BORNOIL] YoY Quarter Result on 2017-10-31 [#3]

Stock [BORNOIL]: BORNEO OIL BERHAD
Announcement Date 29-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Oct-2017  [#3]
Profit Trend QoQ -     - %    YoY -     -88.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 19,722 22,737 0 20,727 950,445 23,960 21,161 -1.29%
  YoY % -13.26% 0.00% 0.00% -97.82% 3,866.80% 13.23% -
  Horiz. % 93.20% 107.45% 0.00% 97.95% 4,491.49% 113.23% 100.00%
PBT -56 539 0 2,414 23,476 5,267 1,470 -
  YoY % -110.39% 0.00% 0.00% -89.72% 345.72% 258.30% -
  Horiz. % -3.81% 36.67% 0.00% 164.22% 1,597.01% 358.30% 100.00%
Tax -544 -57 0 0 -1,845 -4 0 -
  YoY % -854.39% 0.00% 0.00% 0.00% -46,025.00% 0.00% -
  Horiz. % 13,600.00% 1,425.00% -0.00% -0.00% 46,125.00% 100.00% -
NP -600 482 0 2,414 21,631 5,263 1,470 -
  YoY % -224.48% 0.00% 0.00% -88.84% 311.00% 258.03% -
  Horiz. % -40.82% 32.79% 0.00% 164.22% 1,471.50% 358.03% 100.00%
NP to SH -600 482 0 2,414 21,631 5,263 1,470 -
  YoY % -224.48% 0.00% 0.00% -88.84% 311.00% 258.03% -
  Horiz. % -40.82% 32.79% 0.00% 164.22% 1,471.50% 358.03% 100.00%
Tax Rate - % 10.58 % - % - % 7.86 % 0.08 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 9,725.00% 0.00% -
  Horiz. % 0.00% 13,225.00% 0.00% 0.00% 9,825.00% 100.00% -
Total Cost 20,322 22,255 0 18,313 928,814 18,697 19,691 0.58%
  YoY % -8.69% 0.00% 0.00% -98.03% 4,867.72% -5.05% -
  Horiz. % 103.20% 113.02% 0.00% 93.00% 4,716.95% 94.95% 100.00%
Net Worth 666,743 675,533 - 675,919 581,492 301,287 203,903 24.44%
  YoY % -1.30% 0.00% 0.00% 16.24% 93.00% 47.76% -
  Horiz. % 326.99% 331.30% 0.00% 331.49% 285.18% 147.76% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 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
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 666,743 675,533 - 675,919 581,492 301,287 203,903 24.44%
  YoY % -1.30% 0.00% 0.00% 16.24% 93.00% 47.76% -
  Horiz. % 326.99% 331.30% 0.00% 331.49% 285.18% 147.76% 100.00%
NOSH 5,128,800 5,196,411 4,880,573 4,827,999 3,028,605 381,376 237,096 76.35%
  YoY % -1.30% 6.47% 1.09% 59.41% 694.12% 60.85% -
  Horiz. % 2,163.17% 2,191.68% 2,058.47% 2,036.30% 1,277.37% 160.85% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin -3.04 % 2.12 % - % 11.65 % 2.28 % 21.97 % 6.95 % -
  YoY % -243.40% 0.00% 0.00% 410.96% -89.62% 216.12% -
  Horiz. % -43.74% 30.50% 0.00% 167.63% 32.81% 316.12% 100.00%
ROE -0.09 % 0.07 % - % 0.36 % 3.72 % 1.75 % 0.72 % -
  YoY % -228.57% 0.00% 0.00% -90.32% 112.57% 143.06% -
  Horiz. % -12.50% 9.72% 0.00% 50.00% 516.67% 243.06% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 0.38 0.44 - 0.43 31.38 6.28 8.93 -44.15%
  YoY % -13.64% 0.00% 0.00% -98.63% 399.68% -29.68% -
  Horiz. % 4.26% 4.93% 0.00% 4.82% 351.40% 70.32% 100.00%
EPS -0.01 0.01 0.00 0.05 0.71 1.38 0.62 -
  YoY % -200.00% 0.00% 0.00% -92.96% -48.55% 122.58% -
  Horiz. % -1.61% 1.61% 0.00% 8.06% 114.52% 222.58% 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 - 0.1400 0.1920 0.7900 0.8600 -29.44%
  YoY % 0.00% 0.00% 0.00% -27.08% -75.70% -8.14% -
  Horiz. % 15.12% 15.12% 0.00% 16.28% 22.33% 91.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,425,789
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 0.27 0.31 - 0.28 12.80 0.32 0.28 -0.67%
  YoY % -12.90% 0.00% 0.00% -97.81% 3,900.00% 14.29% -
  Horiz. % 96.43% 110.71% 0.00% 100.00% 4,571.43% 114.29% 100.00%
EPS -0.01 0.01 0.00 0.03 0.29 0.07 0.02 -
  YoY % -200.00% 0.00% 0.00% -89.66% 314.29% 250.00% -
  Horiz. % -50.00% 50.00% 0.00% 150.00% 1,450.00% 350.00% 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 0.0898 0.0910 - 0.0910 0.0783 0.0406 0.0275 24.41%
  YoY % -1.32% 0.00% 0.00% 16.22% 92.86% 47.64% -
  Horiz. % 326.55% 330.91% 0.00% 330.91% 284.73% 147.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.0200 0.0400 0.0800 0.0950 0.1650 0.2100 0.8350 -
P/RPS 5.20 9.14 0.00 22.13 0.53 3.34 9.36 -10.28%
  YoY % -43.11% 0.00% 0.00% 4,075.47% -84.13% -64.32% -
  Horiz. % 55.56% 97.65% 0.00% 236.43% 5.66% 35.68% 100.00%
P/EPS -170.96 431.24 0.00 190.00 23.10 15.22 134.68 -
  YoY % -139.64% 0.00% 0.00% 722.51% 51.77% -88.70% -
  Horiz. % -126.94% 320.20% 0.00% 141.08% 17.15% 11.30% 100.00%
EY -0.58 0.23 0.00 0.53 4.33 6.57 0.74 -
  YoY % -352.17% 0.00% 0.00% -87.76% -34.09% 787.84% -
  Horiz. % -78.38% 31.08% 0.00% 71.62% 585.14% 887.84% 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 0.15 0.31 0.00 0.68 0.86 0.27 0.97 -29.14%
  YoY % -51.61% 0.00% 0.00% -20.93% 218.52% -72.16% -
  Horiz. % 15.46% 31.96% 0.00% 70.10% 88.66% 27.84% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 29/05/20 28/05/19 - 29/12/17 28/12/16 28/12/15 31/12/14 -
Price 0.0300 0.0450 0.0000 0.0850 0.1750 0.1500 0.9050 -
P/RPS 7.80 10.28 0.00 19.80 0.56 2.39 10.14 -4.73%
  YoY % -24.12% 0.00% 0.00% 3,435.71% -76.57% -76.43% -
  Horiz. % 76.92% 101.38% 0.00% 195.27% 5.52% 23.57% 100.00%
P/EPS -256.44 485.14 0.00 170.00 24.50 10.87 145.97 -
  YoY % -152.86% 0.00% 0.00% 593.88% 125.39% -92.55% -
  Horiz. % -175.68% 332.36% 0.00% 116.46% 16.78% 7.45% 100.00%
EY -0.39 0.21 0.00 0.59 4.08 9.20 0.69 -
  YoY % -285.71% 0.00% 0.00% -85.54% -55.65% 1,233.33% -
  Horiz. % -56.52% 30.43% 0.00% 85.51% 591.30% 1,333.33% 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 0.23 0.35 0.00 0.61 0.91 0.19 1.05 -24.44%
  YoY % -34.29% 0.00% 0.00% -32.97% 378.95% -81.90% -
  Horiz. % 21.90% 33.33% 0.00% 58.10% 86.67% 18.10% 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
 
 

342  396  617  1117 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.225+0.02 
 SERBADK-WA 0.115-0.01 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.44+0.055 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 AAX 0.0850.00 

FEATURED POSTS

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