[BARAKAH] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -108.89%
YoY- -961.56%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,426 5,859 2,702 32,298 32,132 67,072 58,478 -87.99%
PBT -2,667 -8,694 -8,336 -47,570 -23,592 374 1,016 -
Tax 0 1,488 2,194 10,716 5,857 -2,056 1,743 -
NP -2,667 -7,206 -6,142 -36,854 -17,735 -1,682 2,759 -
-
NP to SH -2,666 -7,217 -6,102 -37,030 -17,727 -1,653 2,761 -
-
Tax Rate - - - - - 549.73% -171.56% -
Total Cost 5,093 13,065 8,844 69,152 49,867 68,754 55,719 -79.67%
-
Net Worth 24,800 26,805 35,045 41,253 78,328 97,113 98,901 -60.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 24,800 26,805 35,045 41,253 78,328 97,113 98,901 -60.20%
NOSH 206,666 206,199 206,148 206,267 206,127 206,624 206,044 0.20%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -109.93% -122.99% -227.31% -114.11% -55.19% -2.51% 4.72% -
ROE -10.75% -26.92% -17.41% -89.76% -22.63% -1.70% 2.79% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.17 2.84 1.31 15.66 15.59 32.46 28.38 -88.04%
EPS -1.29 -3.50 -2.96 -17.95 -8.60 -0.80 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.17 0.20 0.38 0.47 0.48 -60.28%
Adjusted Per Share Value based on latest NOSH - 206,267
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.24 0.58 0.27 3.22 3.20 6.69 5.83 -88.05%
EPS -0.27 -0.72 -0.61 -3.69 -1.77 -0.16 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0267 0.0349 0.0411 0.0781 0.0968 0.0986 -60.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.14 0.12 0.15 0.40 0.56 0.40 -
P/RPS 11.07 4.93 9.16 0.96 2.57 1.73 1.41 294.52%
P/EPS -10.08 -4.00 -4.05 -0.84 -4.65 -70.00 29.85 -
EY -9.92 -25.00 -24.67 -119.68 -21.50 -1.43 3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 0.71 0.75 1.05 1.19 0.83 19.16%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 30/08/10 27/05/10 25/02/10 03/12/09 28/08/09 27/05/09 -
Price 0.13 0.15 0.14 0.17 0.22 0.45 0.50 -
P/RPS 11.07 5.28 10.68 1.09 1.41 1.39 1.76 240.35%
P/EPS -10.08 -4.29 -4.73 -0.95 -2.56 -56.25 37.31 -
EY -9.92 -23.33 -21.14 -105.60 -39.09 -1.78 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 0.82 0.85 0.58 0.96 1.04 2.54%

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