[BARAKAH] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -78.15%
YoY- -91.4%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 240,264 103,335 592,570 425,716 314,822 190,990 866,275 -57.50%
PBT 11,136 1,658 5,593 7,117 24,947 18,628 101,635 -77.13%
Tax -2,673 -398 13,204 -2,827 -5,211 -3,521 -25,334 -77.70%
NP 8,463 1,260 18,797 4,290 19,736 15,107 76,301 -76.94%
-
NP to SH 8,483 1,273 18,849 4,316 19,756 15,121 76,340 -76.91%
-
Tax Rate 24.00% 24.00% -236.08% 39.72% 20.89% 18.90% 24.93% -
Total Cost 231,801 102,075 573,773 421,426 295,086 175,883 789,974 -55.87%
-
Net Worth 340,720 349,226 313,022 285,895 345,649 356,980 352,055 -2.16%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 340,720 349,226 313,022 285,895 345,649 356,980 352,055 -2.16%
NOSH 823,592 848,666 805,512 799,259 803,089 779,432 636,053 18.81%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.52% 1.22% 3.17% 1.01% 6.27% 7.91% 8.81% -
ROE 2.49% 0.36% 6.02% 1.51% 5.72% 4.24% 21.68% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.17 12.18 73.56 53.26 39.20 24.50 136.20 -64.23%
EPS 1.03 0.15 2.34 0.54 2.46 1.94 12.01 -80.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4137 0.4115 0.3886 0.3577 0.4304 0.458 0.5535 -17.65%
Adjusted Per Share Value based on latest NOSH - 804,166
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 23.86 10.26 58.86 42.28 31.27 18.97 86.04 -57.50%
EPS 0.84 0.13 1.87 0.43 1.96 1.50 7.58 -76.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3384 0.3469 0.3109 0.284 0.3433 0.3546 0.3497 -2.16%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.695 0.75 0.89 0.93 0.925 0.875 0.795 -
P/RPS 2.38 6.16 1.21 1.75 2.36 3.57 0.58 156.53%
P/EPS 67.48 500.00 38.03 172.22 37.60 45.10 6.62 370.78%
EY 1.48 0.20 2.63 0.58 2.66 2.22 15.10 -78.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.82 2.29 2.60 2.15 1.91 1.44 10.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 25/05/16 25/02/16 27/11/15 26/08/15 26/05/15 25/02/15 -
Price 0.675 0.675 0.74 0.90 0.83 0.845 1.05 -
P/RPS 2.31 5.54 1.01 1.69 2.12 3.45 0.77 108.14%
P/EPS 65.53 450.00 31.62 166.67 33.74 43.56 8.75 283.25%
EY 1.53 0.22 3.16 0.60 2.96 2.30 11.43 -73.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.64 1.90 2.52 1.93 1.84 1.90 -9.72%

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