[BARAKAH] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 148.86%
YoY- 475.16%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 83,763 77,700 100,693 90,046 105,132 159,494 147,195 -31.39%
PBT 100,288 159,286 161,744 164,520 65,391 -5,034 15,004 256.07%
Tax -8,108 -3,487 -4,429 -4,164 -958 -813 -238 957.70%
NP 92,180 155,799 157,315 160,356 64,433 -5,847 14,766 240.17%
-
NP to SH 92,188 155,807 157,326 160,361 64,438 -5,838 14,777 240.02%
-
Tax Rate 8.08% 2.19% 2.74% 2.53% 1.47% - 1.59% -
Total Cost -8,417 -78,099 -56,622 -70,310 40,699 165,341 132,429 -
-
Net Worth 4,112 2,808 8,324 1,587 -87,841 -162,560 -155,372 -
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 4,112 2,808 8,324 1,587 -87,841 -162,560 -155,372 -
NOSH 1,002,943 1,002,943 1,002,943 835,786 835,786 835,786 835,786 12.96%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 110.05% 200.51% 156.23% 178.08% 61.29% -3.67% 10.03% -
ROE 2,241.89% 5,548.21% 1,889.93% 10,098.34% 0.00% 0.00% 0.00% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.35 7.75 10.04 10.77 12.58 19.08 17.61 -39.27%
EPS 9.19 15.53 15.69 19.19 7.71 -0.70 1.77 200.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0041 0.0028 0.0083 0.0019 -0.1051 -0.1945 -0.1859 -
Adjusted Per Share Value based on latest NOSH - 835,786
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.32 7.72 10.00 8.94 10.44 15.84 14.62 -31.39%
EPS 9.16 15.48 15.63 15.93 6.40 -0.58 1.47 239.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0041 0.0028 0.0083 0.0016 -0.0872 -0.1615 -0.1543 -
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.03 0.06 0.08 0.08 0.07 0.11 0.055 -
P/RPS 0.36 0.77 0.80 0.74 0.56 0.58 0.31 10.51%
P/EPS 0.33 0.39 0.51 0.42 0.91 -15.75 3.11 -77.67%
EY 306.39 258.92 196.08 239.84 110.14 -6.35 32.15 351.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.32 21.43 9.64 42.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 25/05/22 24/02/22 29/11/21 29/09/21 27/05/21 25/02/21 -
Price 0.025 0.035 0.085 0.075 0.07 0.08 0.06 -
P/RPS 0.30 0.45 0.85 0.70 0.56 0.42 0.34 -8.02%
P/EPS 0.27 0.23 0.54 0.39 0.91 -11.45 3.39 -81.57%
EY 367.67 443.86 184.55 255.82 110.14 -8.73 29.47 440.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.10 12.50 10.24 39.47 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