[BARAKAH] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -59.35%
YoY- -136.67%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 44,352 17,542 105,132 84,798 48,791 32,628 221,035 -65.62%
PBT 91,822 96,592 65,391 -7,103 -4,531 -2,537 24,369 141.55%
Tax -4,140 -3,607 -958 -1,186 -669 -401 661 -
NP 87,682 92,985 64,433 -8,289 -5,200 -2,938 25,030 130.13%
-
NP to SH 87,688 92,985 64,438 -8,286 -5,200 -2,938 25,042 130.06%
-
Tax Rate 4.51% 3.73% 1.47% - - - -2.71% -
Total Cost -43,330 -75,443 40,699 93,087 53,991 35,566 196,005 -
-
Net Worth 8,324 1,587 -87,841 -162,560 -155,372 -155,289 -15,921,730 -
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 8,324 1,587 -87,841 -162,560 -155,372 -155,289 -15,921,730 -
NOSH 1,002,943 835,786 835,786 835,786 835,786 835,786 835,786 12.88%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 197.70% 530.07% 61.29% -9.77% -10.66% -9.00% 11.32% -
ROE 1,053.38% 5,855.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.42 2.10 12.58 10.15 5.84 3.90 26.45 -69.56%
EPS 8.74 11.13 7.71 -0.99 -0.62 -0.35 3.00 103.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 0.0019 -0.1051 -0.1945 -0.1859 -0.1858 -19.05 -
Adjusted Per Share Value based on latest NOSH - 835,786
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.41 1.74 10.44 8.42 4.85 3.24 21.95 -65.59%
EPS 8.71 9.24 6.40 -0.82 -0.52 -0.29 2.49 129.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 0.0016 -0.0872 -0.1615 -0.1543 -0.1542 -15.8143 -
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.08 0.08 0.07 0.11 0.055 0.05 0.035 -
P/RPS 1.81 3.81 0.56 1.08 0.94 1.28 0.13 475.97%
P/EPS 0.92 0.72 0.91 -11.10 -8.84 -14.22 1.17 -14.77%
EY 109.29 139.07 110.14 -9.01 -11.31 -7.03 85.61 17.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.64 42.11 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 29/11/21 29/09/21 27/05/21 25/02/21 26/11/20 28/08/20 -
Price 0.085 0.075 0.07 0.08 0.06 0.05 0.065 -
P/RPS 1.92 3.57 0.56 0.79 1.03 1.28 0.25 287.81%
P/EPS 0.97 0.67 0.91 -8.07 -9.64 -14.22 2.17 -41.45%
EY 102.86 148.34 110.14 -12.39 -10.37 -7.03 46.10 70.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.24 39.47 0.00 0.00 0.00 0.00 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