B

Borneo Oil Bhd
KLSE:BORNOIL

Watchlist Manager
Borneo Oil Bhd
KLSE:BORNOIL
Watchlist
Price: 0.005 MYR Market Closed
Market Cap: 60m MYR
Have any thoughts about
Borneo Oil Bhd?
Write Note

Income Statement

Earnings Waterfall
Borneo Oil Bhd

Revenue
80.9m MYR
Cost of Revenue
-67.5m MYR
Gross Profit
13.4m MYR
Operating Expenses
-13.4m MYR
Operating Income
0 MYR
Other Expenses
-140m MYR
Net Income
-140m MYR

Income Statement
Borneo Oil Bhd

Rotate your device to view
Income Statement
Currency: MYR
Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
43
N/A
54
+25%
84
+57%
89
+5%
123
+38%
126
+2%
121
-4%
1 601
+1 222%
2 598
+62%
3 524
+36%
161
-95%
(1 311)
N/A
(2 339)
-78%
(3 268)
-40%
90
N/A
91
+1%
72
-21%
69
-4%
67
-2%
93
+38%
96
+3%
101
+6%
98
-3%
88
-10%
77
-13%
58
-25%
52
-11%
51
-1%
50
-2%
59
+17%
68
+15%
87
+29%
98
+12%
101
+3%
107
+6%
85
-20%
81
-5%
81
+1%
71
-13%
79
+11%
81
+3%
Gross Profit
Cost of Revenue
(32)
(32)
(58)
(59)
(93)
(98)
(91)
(1 565)
(2 560)
(3 489)
(140)
1 331
2 355
3 288
(52)
(60)
(50)
(52)
(47)
(65)
(68)
(72)
(69)
(60)
(51)
(36)
(34)
(40)
(41)
(48)
(54)
(68)
(77)
(80)
(86)
(64)
(60)
(59)
(48)
(63)
(67)
Gross Profit
12
N/A
21
+82%
26
+24%
30
+12%
29
-1%
27
-8%
30
+10%
36
+20%
37
+3%
35
-6%
21
-39%
21
-2%
16
-21%
20
+21%
38
+92%
32
-17%
22
-31%
17
-20%
20
+14%
28
+42%
27
-4%
29
+6%
29
0%
29
0%
27
-7%
22
-18%
18
-17%
11
-39%
10
-11%
11
+16%
14
+21%
19
+38%
21
+11%
21
+0%
21
-2%
21
0%
21
+1%
22
+7%
22
-1%
15
-29%
13
-13%
Operating Income
Operating Expenses
(10)
(18)
(20)
(20)
(19)
(13)
(17)
(11)
(10)
11
13
24
28
2
(33)
(34)
(30)
(20)
(20)
(22)
(21)
(21)
(21)
(23)
(27)
(21)
(21)
18
29
36
72
36
37
53
(7)
24
46
(58)
(56)
66
0
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(138)
0
0
0
(32)
0
0
0
(41)
0
0
0
(30)
0
0
0
(56)
0
0
0
(104)
0
Other Operating Expenses
(10)
(18)
(20)
(20)
(19)
(13)
(17)
(12)
(12)
10
13
24
28
2
(33)
(34)
(30)
(20)
(19)
115
(21)
(21)
(21)
8
(27)
(21)
(21)
59
29
36
72
67
37
53
(7)
79
46
(58)
(56)
170
(114)
Operating Income
1
N/A
3
+146%
7
+114%
10
+49%
11
+3%
14
+35%
13
-10%
25
+95%
27
+9%
46
+70%
34
-26%
45
+32%
44
-2%
22
-50%
6
-75%
(2)
N/A
(8)
-276%
(3)
+66%
1
N/A
6
+1 101%
6
-2%
8
+32%
7
-8%
5
-28%
(1)
N/A
1
N/A
(3)
N/A
29
N/A
38
+30%
47
+23%
86
+82%
55
-35%
58
+5%
74
+28%
14
-81%
44
+219%
67
+50%
(36)
N/A
(34)
+5%
81
N/A
0
N/A
Pre-Tax Income
Interest Income Expense
(1)
(1)
0
(1)
(1)
(1)
(0)
(2)
(3)
(4)
15
(2)
(1)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(6)
(9)
(61)
(66)
(71)
(73)
(44)
(39)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
1
N/A
2
+300%
7
+200%
9
+29%
10
+5%
14
+39%
12
-9%
23
+82%
24
+7%
42
+76%
49
+15%
43
-11%
43
-1%
22
-49%
6
-75%
(2)
N/A
(8)
-257%
(3)
+62%
(0)
+97%
5
N/A
5
-7%
7
+37%
6
-9%
4
-33%
(2)
N/A
(0)
+87%
(4)
-1 750%
28
N/A
37
+31%
46
+23%
85
+84%
54
-36%
56
+3%
69
+23%
5
-93%
(16)
N/A
1
N/A
(106)
N/A
(107)
-1%
37
N/A
(139)
N/A
Net Income
Tax Provision
(1)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(3)
(2)
(2)
(2)
(0)
(0)
(2)
(2)
(1)
(0)
(12)
(12)
(12)
(12)
(2)
(3)
(3)
(2)
0
0
0
(0)
0
0
0
0
3
(1)
(1)
(1)
(1)
(1)
Income from Continuing Operations
0
2
7
9
10
13
11
22
23
40
46
41
41
22
5
(4)
(10)
(5)
(0)
(7)
(7)
(5)
(6)
2
(4)
(3)
(6)
28
38
46
84
54
56
69
5
(13)
0
(107)
(108)
36
0
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
0
N/A
2
+1 900%
7
+251%
9
+30%
10
+5%
13
+40%
11
-15%
22
+89%
23
+7%
40
+70%
46
+18%
41
-12%
41
-1%
22
-47%
5
-75%
(4)
N/A
(10)
-145%
(5)
+53%
(0)
+98%
(7)
-6 510%
(7)
-4%
(5)
+26%
(6)
-22%
2
N/A
(4)
N/A
(3)
+30%
(6)
-104%
28
N/A
38
+32%
46
+23%
84
+83%
54
-36%
56
+3%
69
+23%
5
-93%
(13)
N/A
0
N/A
(107)
N/A
(108)
-1%
36
N/A
(140)
N/A
EPS (Diluted)
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
-0.01
N/A
-0.01
N/A
0
N/A
0
N/A

See Also

Discover More