BORNOIL | BORNEO OIL BHD

0.015 (-25.0%)
0

T-O (am): 0.020 (08:59:00)
Last updated: 16:59

Fundamental
Technical
Total Score

BORNOIL | BORNEO OIL BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
24 Feb 23 Q2 Dec 22 2 30 Jun 23 21.25 23.30 23.17 109.0% 0.00 0.24 0.8% 15.7% 315.1% 125.5%
29 Nov 22 Q1 Sep 22 1 30 Jun 23 21.41 5.71 5.58 26.1% 0.00 0.06 40.3% 93.5% 27.3% 47.4%
26 Aug 22 Q4 Jun 22 4 30 Jun 22 35.88 4.68 4.38 12.2% 0.00 0.06 60.6% 126.8% 87.4% 87.7%
26 May 22 Q3 Mar 22 3 30 Jun 22 22.34 34.93 34.84 155.9% 0.00 0.47 21.6% 65.0% 239.2% 1099.8%
25 Feb 22 Q2 Dec 21 2 30 Jun 22 18.37 10.40 10.27 55.9% 0.00 0.14 66.0% 83.5% 171.2% 512.5%
29 Nov 21 Q1 Sep 21 1 30 Jun 22 11.06 3.79 3.79 34.2% 0.00 0.05 30.0% 8.1% 89.3% 172.9%
30 Aug 21 Q4 Jun 21 4 30 Jun 21 15.82 35.41 35.51 224.5% 0.00 0.52 16.8% 2.1% 1118.9% 2362.6%
28 May 21 Q3 Mar 21 3 30 Jun 21 13.55 -3.61 -3.48 -25.7% 0.00 -0.06 35.4% 31.3% 307.8% 480.8%
25 Feb 21 Q2 Dec 20 2 30 Jun 21 10.01 1.76 1.68 16.8% 0.00 0.03 16.9% 65.7% 132.3% 220.0%
27 Nov 20 Q1 Sep 20 1 30 Jun 21 12.04 -5.11 -5.19 -43.1% 0.00 -0.09 25.5% 48.2% 460.1% 1480.8%
28 Aug 20 Q4 Jun 20 4 30 Jun 20 16.16 3.29 1.44 8.9% 0.00 0.03 18.1% 37.6% 340.3% 121.7%
29 May 20 Q3 Mar 20 3 30 Jun 20 19.72 -0.06 -0.60 -3.0% 0.00 -0.01 32.4% 13.3% 214.5% 224.5%
27 Feb 20 Q2 Dec 19 2 30 Jun 20 29.17 0.53 0.52 1.8% 0.00 0.01 25.6% 22.8% 39.4% 140.7%
28 Nov 19 Q1 Sep 19 1 30 Jun 20 23.23 0.40 0.38 1.6% 0.00 0.01 10.3% 11.8% 105.7% 47.3%
29 Aug 19 Q4 Jun 19 4 30 Jun 19 25.90 5.20 -6.65 -25.7% 0.00 -0.13 13.9% 13.7% 1479.2% 265.7%
28 May 19 Q3 Mar 19 3 30 Jun 19 22.74 0.54 0.48 2.1% 0.00 0.01 4.3% 6.6% 137.4% 112.1%
28 Feb 19 Q2 Dec 18 2 30 Jun 19 23.76 -1.29 -1.29 -5.4% 0.00 -0.02 14.4% 10.9% 280.6% 80.2%
29 Nov 18 Q1 Sep 18 1 30 Jun 19 20.77 0.71 0.71 3.4% 0.00 0.01 8.8% 0.2% 82.2% 70.5%
28 Aug 18 30 Jun 18 Other 30 Jun 18 22.78 6.80 4.01 17.6% 0.00 0.08 6.4% 17.4% 200.6% 1.0%
29 Jun 18 30 Apr 18 Other 30 Jun 19 24.34 -2.54 -3.99 -16.4% 0.00 -0.08 8.8% 25.5% 38.5% 175.9%
30 Mar 18 Q4 Jan 18 4 31 Jan 18 26.68 -6.43 -6.49 -24.3% 0.00 -0.13 28.7% 13.2% 368.9% 160.4%
29 Dec 17 Q3 Oct 17 3 31 Jan 18 20.73 2.41 2.41 11.7% 0.00 0.05 6.8% 97.8% 40.4% 88.8%
29 Sep 17 Q2 Jul 17 2 31 Jan 18 19.41 4.05 4.05 20.9% 0.00 0.10 0.1% 98.2% 22.9% 6.9%
30 Jun 17 Q1 Apr 17 1 31 Jan 18 19.40 5.26 5.26 27.1% 0.00 0.17 36.9% 98.7% 51.0% 50.9%
31 Mar 17 Q4 Jan 17 4 31 Jan 17 30.74 10.21 10.74 34.9% 0.00 0.35 96.8% 83.8% 50.4% 337.0%
28 Dec 16 Q3 Oct 16 3 31 Jan 17 950.45 23.48 21.63 2.3% 0.00 0.71 9.3% 3866.8% 397.3% 311.0%
30 Sep 16 Q2 Jul 16 2 31 Jan 17 1,047.54 4.35 4.35 0.4% 0.00 0.15 29.9% 1946.7% 59.4% 50.6%
30 Jun 16 Q1 Apr 16 1 31 Jan 17 1,494.74 10.70 10.70 0.7% 0.00 0.36 685.9% 10115.5% 335.5% 1938.1%
29 Mar 16 Q4 Jan 16 4 31 Jan 16 190.19 3.31 2.46 1.3% 0.00 0.11 693.8% 432.8% 53.3% 45.7%
28 Dec 15 Q3 Oct 15 3 31 Jan 16 23.96 5.27 5.26 22.0% 0.00 1.38 53.2% 13.2% 82.2% 258.0%
21 Sep 15 Q2 Jul 15 2 31 Jan 16 51.18 2.89 2.89 5.6% 0.00 0.76 249.8% 164.7% 450.3% 18.4%
30 Jun 15 Q1 Apr 15 1 31 Jan 16 14.63 0.53 0.53 3.6% 0.00 1.41 59.0% 43.8% 88.4% 132.9%
30 Mar 15 31/01/15 4 31/01/15 35.70 4.49 4.52 12.7% 0.00 1.36 68.7% 216.7% 207.7% 1377.7%

Historical Dividends

Financial Ratios

EPS 0.7 sen
Trailing PE (Sector Median: 12.4) 2.1
PEG 0.02
Altman Z 0.7
Beaver 0.079
Current Ratio 5.11
Debt-Equity (DE) Ratio 0.07
FCF Yield 2.59 %
Revenue QoQ -0.77 %
Revenue YoY 15.67%
Profit QoQ 315.1 %
Profit YoY 125.54 %
Profit Margin (Sector Median: 4.4) 67.38 %
ROE (ROIC: 7.09) 7.26 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 12.4)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 4.4)
ROE (ROIC: -0.85)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.1
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] -5.93
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 0.0
Expected Revenue (M) 0.0
Expected Growth (%) 0.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


DATUK JOSEPH LEE YOK MIN @ AMBROSE added 2000000.0 units announced on 03 Sep 2020 at ~RM0.06

Summary


Market Cap: 145 M.

Number of Shares: 9711 M.

Adjusted Float: 78.8%.

Stock highly correlated with

SSTEEL (79%)

ASTRO (78%)

EDGENTA (78%)

BIMB (76%)

Borneo Oil Berhad, an investment holding company, is engaged in operating and franchising restaurants in Malaysia. The company involves in the operation of fast food restaurants, provision of food processing and catering services, and supply of related raw material products. It is also engaged in the general trading of machinery, spare parts, and phone cards; management and operations of resorts; and provision of management and technical services related to the oil, gas, and energy related businesses. In addition, the company is engaged in the investment, management and rental of properties, as well as the management of projects. Further, Borneo Oil Berhad provides incentive shopping program to participating shops. The company was founded in 1979. It was formerly known as Sugar Bun Corporation Berhad and changed its name to Borneo Oil Berhad in January 2007. The company is based in Sarawak, Malaysia.

Sectors: Trading & Services, Penny Stocks, Gold, Industrial Services, Industrial Products & Services

Code: 7036

Website: http://www.borneo-oil.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:
Symbol Price Ex.Price Premium Expiry
BORNOIL-WC 0.005 0.07 275.0% 08-Nov-2025
BORNOIL-WD 0.01 0.07 433.33% 29-May-2027

Top Shareholdings

Updated on 30-Sep-2020

Shareholder Value (M)
Lei Shing Hong Securities Limited 18.96
Hap Seng Insurance Services Sdn Bhd 4.1
Lim Nyuk Sang @ Freddy Lim 1.58
LCP Limited 1.16
Tan Soh Gek 1.05
Lee Yoke Foong 1.03
Khoo Yong Ai 0.96
Ibrahim Hussain 0.75
Celeste Assets Sdn Bhd 0.53
Lim Geok Hoon 0.53
Khoo Buck Chew 0.47
Jega Devan A/L M Nadchatiram 0.39
Joseph Lee Yok Min @ Ambrose 0.37
Leng Kok Liang 0.37
Batu Bara Resources Corporation Sdn Bhd 0.35
Jeremy Kho Hụi Jaq 0.34
Victoria Capital Sdn Bhd 0.33
Ong Yoong Nyock 0.31
Tan Beng Sim 0.28
Sunnyvale Holdings Ltd 0.27
Chu Sheng Taur 0.25
Chu Soong Tau 0.25
Ong Soi Tat 0.25
Pang Su Siong 0.24
Lu Li 0.22
Yee Wei Meng 0.22
Queck Han Tiong 0.21
Chong Kon Tet 0.2
UOB Kay Hian Pte Ltd 0.19

This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.