[BARAKAH] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 22.13%
YoY- -320.71%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,735 8,359 10,987 43,285 72,991 134,204 189,980 -94.12%
PBT -3,203 -11,786 -19,925 -67,267 -88,192 -79,124 -69,772 -87.25%
Tax 77 1,537 3,682 14,398 20,255 16,711 16,260 -97.20%
NP -3,126 -10,249 -16,243 -52,869 -67,937 -62,413 -53,512 -85.02%
-
NP to SH -3,126 -10,249 -16,203 -53,005 -68,065 -62,512 -53,649 -85.04%
-
Tax Rate - - - - - - - -
Total Cost 5,861 18,608 27,230 96,154 140,928 196,617 243,492 -91.72%
-
Net Worth 76,775 80,342 49,745 24,800 26,805 35,045 41,253 51.47%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 76,775 80,342 49,745 24,800 26,805 35,045 41,253 51.47%
NOSH 207,500 211,428 207,272 206,666 206,199 206,148 206,267 0.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -114.30% -122.61% -147.84% -122.14% -93.08% -46.51% -28.17% -
ROE -4.07% -12.76% -32.57% -213.73% -253.92% -178.38% -130.05% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.32 3.95 5.30 20.94 35.40 65.10 92.10 -94.14%
EPS -1.51 -4.85 -7.82 -25.65 -33.01 -30.32 -26.01 -85.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.24 0.12 0.13 0.17 0.20 50.87%
Adjusted Per Share Value based on latest NOSH - 206,666
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.27 0.83 1.10 4.32 7.28 13.38 18.94 -94.16%
EPS -0.31 -1.02 -1.62 -5.28 -6.79 -6.23 -5.35 -85.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0765 0.0801 0.0496 0.0247 0.0267 0.0349 0.0411 51.48%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.05 0.07 0.05 0.13 0.14 0.12 0.15 -
P/RPS 3.79 1.77 0.94 0.62 0.40 0.18 0.16 729.59%
P/EPS -3.32 -1.44 -0.64 -0.51 -0.42 -0.40 -0.58 221.01%
EY -30.13 -69.25 -156.34 -197.29 -235.78 -252.70 -173.40 -68.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.18 0.21 1.08 1.08 0.71 0.75 -67.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 27/05/11 28/02/11 23/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.06 0.06 0.06 0.13 0.15 0.14 0.17 -
P/RPS 4.55 1.52 1.13 0.62 0.42 0.22 0.18 766.41%
P/EPS -3.98 -1.24 -0.77 -0.51 -0.45 -0.46 -0.65 235.80%
EY -25.11 -80.79 -130.29 -197.29 -220.06 -216.60 -153.00 -70.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.25 1.08 1.15 0.82 0.85 -67.25%

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