BORNOIL Income Statement - Borneo Oil Bhd - Alpha Spread
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
70.5m MYR
Cost of Revenue
-48.6m MYR
Gross Profit
21.9m MYR
Operating Expenses
-56m MYR
Operating Income
-34m MYR
Other Expenses
-74.2m MYR
Net Income
-108.2m MYR

Income Statement
Borneo Oil Bhd

Rotate your device to view
Income Statement
Currency: MYR
Jan-2014 Apr-2014 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
Revenue
Revenue
42
N/A
42
+0%
43
+3%
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%
Gross Profit
Cost of Revenue
(29)
(30)
(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)
Gross Profit
13
N/A
12
-8%
12
-3%
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%
Operating Income
Operating Expenses
(11)
(9)
(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)
27
46
(58)
(56)
Selling, General & Administrative
0
0
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
(52)
0
0
0
Other Operating Expenses
(11)
(9)
(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)
Operating Income
2
N/A
3
+41%
1
-58%
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%
48
+244%
67
+39%
(36)
N/A
(34)
+5%
Pre-Tax Income
Interest Income Expense
2
(1)
(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)
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
4
N/A
3
-30%
1
-77%
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%
(13)
N/A
1
N/A
(106)
N/A
(107)
-1%
Net Income
Tax Provision
(1)
(1)
(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
(0)
(1)
(1)
(1)
Income from Continuing Operations
3
2
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)
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)
3
N/A
2
-32%
0
-95%
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%
EPS (Diluted)
0
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
0.01
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

See Also

Discover More