[BARAKAH] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 15.41%
YoY- 66.44%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 619,196 620 296 0 14,649 17,122 10,808 1382.46%
PBT -509,406 -616 -788 -756 -26,261 -34,060 -33,344 514.67%
Tax 127,352 154 196 -17,304 4,908 7,364 8,776 493.97%
NP -382,054 -462 -592 -18,060 -21,353 -26,696 -24,568 521.98%
-
NP to SH -382,054 -462 -592 -18,031 -21,314 -26,638 -24,408 524.69%
-
Tax Rate - - - - - - - -
Total Cost 1,001,250 1,082 888 18,060 36,002 43,818 35,376 826.84%
-
Net Worth 49,199 77,700 80,342 49,504 24,752 26,802 35,045 25.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 49,199 77,700 80,342 49,504 24,752 26,802 35,045 25.35%
NOSH 204,999 210,000 211,428 206,268 206,270 206,176 206,148 -0.37%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -61.70% -74.52% -200.00% 0.00% -145.76% -155.92% -227.31% -
ROE -776.54% -0.59% -0.74% -36.42% -86.11% -99.38% -69.65% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 302.05 0.30 0.14 0.00 7.10 8.30 5.24 1388.54%
EPS -0.19 -0.22 -0.28 -8.74 -10.33 -12.92 -11.84 -93.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.37 0.38 0.24 0.12 0.13 0.17 25.82%
Adjusted Per Share Value based on latest NOSH - 207,272
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 61.50 0.06 0.03 0.00 1.46 1.70 1.07 1385.67%
EPS -37.95 -0.05 -0.06 -1.79 -2.12 -2.65 -2.42 525.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0489 0.0772 0.0798 0.0492 0.0246 0.0266 0.0348 25.42%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.05 0.05 0.07 0.05 0.13 0.14 0.12 -
P/RPS 0.02 16.94 50.00 0.00 1.83 1.69 2.29 -95.74%
P/EPS -0.03 -22.73 -25.00 -0.57 -1.26 -1.08 -1.01 -90.38%
EY -3,727.37 -4.40 -4.00 -174.83 -79.49 -92.29 -98.67 1023.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.14 0.18 0.21 1.08 1.08 0.71 -55.57%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 22/08/11 27/05/11 28/02/11 23/11/10 30/08/10 27/05/10 -
Price 0.07 0.06 0.06 0.06 0.13 0.15 0.14 -
P/RPS 0.02 20.32 42.86 0.00 1.83 1.81 2.67 -96.16%
P/EPS -0.04 -27.27 -21.43 -0.69 -1.26 -1.16 -1.18 -89.50%
EY -2,662.41 -3.67 -4.67 -145.69 -79.49 -86.13 -84.57 894.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.16 0.16 0.25 1.08 1.15 0.82 -49.95%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment