[BARAKAH] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock

[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD

Announcement Date

30-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -226.54%

YoY- -461.19%

Quarter Report

Barakah FYE 31.03.2017.pdf

Latest QR

Upcoming QR

BARAKAH's Result

BARAKAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	310,936	309,676	258,944	307,368	622,586	543,277	480,528	-25.12%
YoY %	0.41%	19.59%	-15.75%	-50.63%	14.60%	13.06%	-	-
Horiz. %	64.71%	64.44%	53.89%	63.96%	129.56%	113.06%	100.00%	-
PBT	-216,722	-188,896	-170,022	-12,580	16,367	18,182	22,272	-
YoY %	-14.73%	-11.10%	-1,251.53%	-176.86%	-9.98%	-18.36%	-	-
Horiz. %	-973.07%	-848.13%	-763.39%	-56.48%	73.49%	81.64%	100.00%	-
Tax	-25	-1,632	-3,442	-5,864	-1,905	-4,300	-5,346	-97.17%
YoY %	98.47%	52.59%	41.30%	-207.82%	55.70%	19.57%	-	-
Horiz. %	0.47%	30.53%	64.38%	109.69%	35.63%	80.43%	100.00%	-
NP	-216,747	-190,528	-173,464	-18,444	14,462	13,882	16,926	-
YoY %	-13.76%	-9.84%	-840.49%	-227.53%	4.18%	-17.98%	-	-
Horiz. %	-1,280.56%	-1,125.65%	-1,024.84%	-108.97%	85.44%	82.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-216,697	-190,494	-173,422	-18,392	14,534	13,933	16,966	-
YoY %	-13.76%	-9.84%	-842.92%	-226.54%	4.31%	-17.88%	-	-
Horiz. %	-1,277.24%	-1,122.80%	-1,022.17%	-108.41%	85.67%	82.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	11.64%	23.65%	24.00%	-
YoY %	-	-	-	-	-50.78%	-1.46%	-	-
Horiz. %	-	-	-	-	48.50%	98.54%	100.00%	-
Total Cost	527,683	500,204	432,408	325,812	608,124	529,394	463,602	8.98%
YoY %	5.49%	15.68%	32.72%	-46.42%	14.87%	14.19%	-	-
Horiz. %	113.82%	107.90%	93.27%	70.28%	131.17%	114.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	203,342	277,901	334,869	416,201	423,639	334,811	340,720	-29.04%
YoY %	-26.83%	-17.01%	-19.54%	-1.76%	26.53%	-1.73%	-	-
Horiz. %	59.68%	81.56%	98.28%	122.15%	124.34%	98.27%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	203,342	277,901	334,869	416,201	423,639	334,811	340,720	-29.04%
YoY %	-26.83%	-17.01%	-19.54%	-1.76%	26.53%	-1.73%	-	-
Horiz. %	59.68%	81.56%	98.28%	122.15%	124.34%	98.27%	100.00%	-
NOSH	826,405	825,366	825,819	821,071	825,166	822,834	823,592	0.22%
YoY %	0.13%	-0.05%	0.58%	-0.50%	0.28%	-0.09%	-	-
Horiz. %	100.34%	100.22%	100.27%	99.69%	100.19%	99.91%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	-69.71%	-61.52%	-66.99%	-6.00%	2.32%	2.56%	3.52%	-
YoY %	-13.31%	8.17%	-1,016.50%	-358.62%	-9.38%	-27.27%	-	-
Horiz. %	-1,980.40%	-1,747.73%	-1,903.12%	-170.45%	65.91%	72.73%	100.00%	-
ROE	-106.57%	-68.55%	-51.79%	-4.42%	3.43%	4.16%	4.98%	-
YoY %	-55.46%	-32.36%	-1,071.72%	-228.86%	-17.55%	-16.47%	-	-
Horiz. %	-2,139.96%	-1,376.51%	-1,039.96%	-88.76%	68.88%	83.53%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	37.66	37.52	31.36	37.43	75.48	66.03	58.35	-25.25%
YoY %	0.37%	19.64%	-16.22%	-50.41%	14.31%	13.16%	-	-
Horiz. %	64.54%	64.30%	53.74%	64.15%	129.36%	113.16%	100.00%	-
EPS	-26.25	-23.08	-21.00	-2.24	1.76	1.69	2.06	-
YoY %	-13.73%	-9.90%	-837.50%	-227.27%	4.14%	-17.96%	-	-
Horiz. %	-1,274.27%	-1,120.39%	-1,019.42%	-108.74%	85.44%	82.04%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2463	0.3367	0.4055	0.5069	0.5136	0.4069	0.4137	-29.16%
YoY %	-26.85%	-16.97%	-20.00%	-1.30%	26.22%	-1.64%	-	-
Horiz. %	59.54%	81.39%	98.02%	122.53%	124.15%	98.36%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 821,071
RPS	30.88	30.76	25.72	30.53	61.84	53.96	47.73	-25.13%
YoY %	0.39%	19.60%	-15.75%	-50.63%	14.60%	13.05%	-	-
Horiz. %	64.70%	64.45%	53.89%	63.96%	129.56%	113.05%	100.00%	-
EPS	-21.52	-18.92	-17.23	-1.83	1.44	1.38	1.69	-
YoY %	-13.74%	-9.81%	-841.53%	-227.08%	4.35%	-18.34%	-	-
Horiz. %	-1,273.37%	-1,119.53%	-1,019.53%	-108.28%	85.21%	81.66%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.202	0.276	0.3326	0.4134	0.4208	0.3326	0.3384	-29.03%
YoY %	-26.81%	-17.02%	-19.55%	-1.76%	26.52%	-1.71%	-	-
Horiz. %	59.69%	81.56%	98.29%	122.16%	124.35%	98.29%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	0.29	0.485	0.605	0.66	0.67	0.675	0.695	-
P/RPS	0.77	1.29	1.93	1.76	0.89	1.02	1.19	-25.13%
YoY %	-40.31%	-33.16%	9.66%	97.75%	-12.75%	-14.29%	-	-
Horiz. %	64.71%	108.40%	162.18%	147.90%	74.79%	85.71%	100.00%	-
P/EPS	-1.10	-2.10	-2.88	-29.46	38.02	39.86	33.74	-
YoY %	47.62%	27.08%	90.22%	-177.49%	-4.62%	18.14%	-	-
Horiz. %	-3.26%	-6.22%	-8.54%	-87.31%	112.69%	118.14%	100.00%	-
EY	-90.51	-47.59	-34.71	-3.39	2.63	2.51	2.96	-
YoY %	-90.19%	-37.11%	-923.89%	-228.90%	4.78%	-15.20%	-	-
Horiz. %	-3,057.77%	-1,607.77%	-1,172.64%	-114.53%	88.85%	84.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.18	1.44	1.49	1.30	1.30	1.66	1.68	-20.93%
YoY %	-18.06%	-3.36%	14.62%	0.00%	-21.69%	-1.19%	-	-
Horiz. %	70.24%	85.71%	88.69%	77.38%	77.38%	98.81%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	29/11/17	29/08/17	30/05/17	27/02/17	28/11/16	26/08/16	-
Price	0.275	0.40	0.46	0.64	0.70	0.635	0.675	-
P/RPS	0.73	1.07	1.47	1.71	0.93	0.96	1.16	-26.50%
YoY %	-31.78%	-27.21%	-14.04%	83.87%	-3.12%	-17.24%	-	-
Horiz. %	62.93%	92.24%	126.72%	147.41%	80.17%	82.76%	100.00%	-
P/EPS	-1.05	-1.73	-2.19	-28.57	39.73	37.50	32.77	-
YoY %	39.31%	21.00%	92.33%	-171.91%	5.95%	14.43%	-	-
Horiz. %	-3.20%	-5.28%	-6.68%	-87.18%	121.24%	114.43%	100.00%	-
EY	-95.45	-57.70	-45.65	-3.50	2.52	2.67	3.05	-
YoY %	-65.42%	-26.40%	-1,204.29%	-238.89%	-5.62%	-12.46%	-	-
Horiz. %	-3,129.51%	-1,891.80%	-1,496.72%	-114.75%	82.62%	87.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.12	1.19	1.13	1.26	1.36	1.56	1.63	-22.07%
YoY %	-5.88%	5.31%	-10.32%	-7.35%	-12.82%	-4.29%	-	-
Horiz. %	68.71%	73.01%	69.33%	77.30%	83.44%	95.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos