[BARAKAH] QoQ TTM Result on 30-Jun-2011 [#2]

Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 69.5%
YoY- 95.41%
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 155,343 155,262 155,107 2,735 8,359 10,987 43,285 134.22%
PBT -150,571 -150,858 -70,451 -3,203 -11,786 -19,925 -67,267 71.03%
Tax 18,661 18,868 17,556 77 1,537 3,682 14,398 18.85%
NP -131,910 -131,990 -52,895 -3,126 -10,249 -16,243 -52,869 83.85%
-
NP to SH -131,910 -131,990 -52,895 -3,126 -10,249 -16,203 -53,005 83.54%
-
Tax Rate - - - - - - - -
Total Cost 287,253 287,252 208,002 5,861 18,608 27,230 96,154 107.28%
-
Net Worth -2,266 -2,062 41,599 76,775 80,342 49,745 24,800 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth -2,266 -2,062 41,599 76,775 80,342 49,745 24,800 -
NOSH 226,666 206,248 173,333 207,500 211,428 207,272 206,666 6.34%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -84.92% -85.01% -34.10% -114.30% -122.61% -147.84% -122.14% -
ROE 0.00% 0.00% -127.15% -4.07% -12.76% -32.57% -213.73% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 68.53 75.28 89.48 1.32 3.95 5.30 20.94 120.27%
EPS -58.20 -64.00 -30.52 -1.51 -4.85 -7.82 -25.65 72.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 -0.01 0.24 0.37 0.38 0.24 0.12 -
Adjusted Per Share Value based on latest NOSH - 207,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.49 15.48 15.47 0.27 0.83 1.10 4.32 134.08%
EPS -13.15 -13.16 -5.27 -0.31 -1.02 -1.62 -5.28 83.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0023 -0.0021 0.0415 0.0765 0.0801 0.0496 0.0247 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.02 0.02 0.05 0.05 0.07 0.05 0.13 -
P/RPS 0.03 0.03 0.06 3.79 1.77 0.94 0.62 -86.69%
P/EPS -0.03 -0.03 -0.16 -3.32 -1.44 -0.64 -0.51 -84.84%
EY -2,909.78 -3,199.79 -610.33 -30.13 -69.25 -156.34 -197.29 500.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.21 0.14 0.18 0.21 1.08 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 29/02/12 23/11/11 22/08/11 27/05/11 28/02/11 23/11/10 -
Price 0.02 0.02 0.07 0.06 0.06 0.06 0.13 -
P/RPS 0.03 0.03 0.08 4.55 1.52 1.13 0.62 -86.69%
P/EPS -0.03 -0.03 -0.23 -3.98 -1.24 -0.77 -0.51 -84.84%
EY -2,909.78 -3,199.79 -435.95 -25.11 -80.79 -130.29 -197.29 500.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.29 0.16 0.16 0.25 1.08 -

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