[BARAKAH] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -41.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 189,979 210,241 251,098 233,912 186,820 198,378 39,892 182.25%
PBT -69,772 -29,602 2,780 4,064 25,688 26,400 14,678 -
Tax 16,260 7,392 -626 6,972 -6,823 -7,030 -2,084 -
NP -53,512 -22,210 2,154 11,036 18,865 19,369 12,594 -
-
NP to SH -53,726 -22,158 2,216 11,044 18,809 19,348 12,570 -
-
Tax Rate - - 22.52% -171.56% 26.56% 26.63% 14.20% -
Total Cost 243,491 232,451 248,944 222,876 167,955 179,009 27,298 328.38%
-
Net Worth 41,249 78,352 96,437 98,901 52,437 74,713 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 2,963 - - -
Div Payout % - - - - 15.76% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 41,249 78,352 96,437 98,901 52,437 74,713 0 -
NOSH 206,246 206,191 205,185 206,044 113,993 83,014 206,352 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -28.17% -10.56% 0.86% 4.72% 10.10% 9.76% 31.57% -
ROE -130.25% -28.28% 2.30% 11.17% 35.87% 25.90% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 92.11 101.96 122.38 113.52 163.89 238.97 19.33 182.36%
EPS -26.05 -10.75 1.08 5.36 16.50 23.31 8.44 -
DPS 0.00 0.00 0.00 0.00 2.60 0.00 0.00 -
NAPS 0.20 0.38 0.47 0.48 0.46 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 206,044
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.87 20.88 24.94 23.23 18.56 19.70 3.96 182.36%
EPS -5.34 -2.20 0.22 1.10 1.87 1.92 1.25 -
DPS 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.041 0.0778 0.0958 0.0982 0.0521 0.0742 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 - -
Price 0.15 0.40 0.56 0.40 0.41 0.50 0.00 -
P/RPS 0.16 0.39 0.46 0.35 0.25 0.21 0.00 -
P/EPS -0.58 -3.72 51.85 7.46 2.48 2.15 0.00 -
EY -173.66 -26.87 1.93 13.40 40.24 46.61 0.00 -
DY 0.00 0.00 0.00 0.00 6.34 0.00 0.00 -
P/NAPS 0.75 1.05 1.19 0.83 0.89 0.56 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 03/12/09 28/08/09 27/05/09 26/02/09 25/11/08 12/09/08 -
Price 0.17 0.22 0.45 0.50 0.41 0.47 0.52 -
P/RPS 0.18 0.22 0.37 0.44 0.25 0.20 2.69 -83.43%
P/EPS -0.65 -2.05 41.67 9.33 2.48 2.02 8.54 -
EY -153.23 -48.85 2.40 10.72 40.24 49.59 11.71 -
DY 0.00 0.00 0.00 0.00 6.34 0.00 0.00 -
P/NAPS 0.85 0.58 0.96 1.04 0.89 0.52 0.00 -

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 ⃤ & 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