[BARAKAH] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -47.0%
YoY- 104.83%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 90,046 105,132 159,494 147,195 197,413 221,036 208,193 -42.77%
PBT 164,520 65,391 -5,034 15,004 27,200 24,370 -245,593 -
Tax -4,164 -958 -813 -238 670 661 -1,184 131.08%
NP 160,356 64,433 -5,847 14,766 27,870 25,031 -246,777 -
-
NP to SH 160,361 64,438 -5,838 14,777 27,881 25,043 -246,763 -
-
Tax Rate 2.53% 1.47% - 1.59% -2.46% -2.71% - -
Total Cost -70,310 40,699 165,341 132,429 169,543 196,005 454,970 -
-
Net Worth 1,587 -87,841 -162,560 -155,372 -155,289 -15,921,730 -17,350,925 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,587 -87,841 -162,560 -155,372 -155,289 -15,921,730 -17,350,925 -
NOSH 835,786 835,786 835,786 835,786 835,786 835,786 835,786 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 178.08% 61.29% -3.67% 10.03% 14.12% 11.32% -118.53% -
ROE 10,098.34% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 10.77 12.58 19.08 17.61 23.62 26.45 24.91 -42.79%
EPS 19.19 7.71 -0.70 1.77 3.34 3.00 -29.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0019 -0.1051 -0.1945 -0.1859 -0.1858 -19.05 -20.76 -
Adjusted Per Share Value based on latest NOSH - 835,786
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.94 10.44 15.84 14.62 19.61 21.95 20.68 -42.79%
EPS 15.93 6.40 -0.58 1.47 2.77 2.49 -24.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0016 -0.0872 -0.1615 -0.1543 -0.1542 -15.8143 -17.2339 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.08 0.07 0.11 0.055 0.05 0.035 0.015 -
P/RPS 0.74 0.56 0.58 0.31 0.21 0.13 0.06 432.99%
P/EPS 0.42 0.91 -15.75 3.11 1.50 1.17 -0.05 -
EY 239.84 110.14 -6.35 32.15 66.72 85.61 -1,968.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 42.11 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 29/09/21 27/05/21 25/02/21 26/11/20 28/08/20 15/06/20 -
Price 0.075 0.07 0.08 0.06 0.05 0.065 0.02 -
P/RPS 0.70 0.56 0.42 0.34 0.21 0.25 0.08 324.06%
P/EPS 0.39 0.91 -11.45 3.39 1.50 2.17 -0.07 -
EY 255.82 110.14 -8.73 29.47 66.72 46.10 -1,476.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 39.47 0.00 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