[BARAKAH] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- -342.39%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 866,275 298,901 201,956 619 0 189,979 186,820 29.11%
PBT 101,635 57,548 39,451 -81,088 -756 -69,772 25,688 25.74%
Tax -25,334 -16,518 -6,237 1,320 -17,304 16,260 -6,823 24.42%
NP 76,301 41,030 33,214 -79,768 -18,060 -53,512 18,865 26.21%
-
NP to SH 76,340 41,058 33,231 -79,768 -18,031 -53,726 18,809 26.28%
-
Tax Rate 24.93% 28.70% 15.81% - - - 26.56% -
Total Cost 789,974 257,871 168,742 80,387 18,060 243,491 167,955 29.42%
-
Net Worth 352,055 174,508 57,600 -2,062 49,504 41,249 52,437 37.33%
Dividend
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 2,963 -
Div Payout % - - - - - - 15.76% -
Equity
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 352,055 174,508 57,600 -2,062 49,504 41,249 52,437 37.33%
NOSH 636,053 484,746 213,333 206,225 206,268 206,246 113,993 33.16%
Ratio Analysis
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.81% 13.73% 16.45% -12,886.59% 0.00% -28.17% 10.10% -
ROE 21.68% 23.53% 57.69% 0.00% -36.42% -130.25% 35.87% -
Per Share
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 136.20 61.66 94.67 0.30 0.00 92.11 163.89 -3.03%
EPS 12.01 8.47 6.86 -38.68 -8.74 -26.05 16.50 -5.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.60 -
NAPS 0.5535 0.36 0.27 -0.01 0.24 0.20 0.46 3.13%
Adjusted Per Share Value based on latest NOSH - 206,248
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 86.04 29.69 20.06 0.06 0.00 18.87 18.56 29.11%
EPS 7.58 4.08 3.30 -7.92 -1.79 -5.34 1.87 26.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
NAPS 0.3497 0.1733 0.0572 -0.002 0.0492 0.041 0.0521 37.32%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 30/09/13 28/09/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.795 0.02 0.02 0.02 0.05 0.15 0.41 -
P/RPS 0.58 0.03 0.02 6.66 0.00 0.16 0.25 15.05%
P/EPS 6.62 0.24 0.13 -0.05 -0.57 -0.58 2.48 17.77%
EY 15.10 423.50 778.85 -1,934.00 -174.83 -173.66 40.24 -15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.34 -
P/NAPS 1.44 0.06 0.07 0.00 0.21 0.75 0.89 8.34%
Price Multiplier on Announcement Date
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/11/13 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 -
Price 1.05 1.28 0.02 0.02 0.06 0.17 0.41 -
P/RPS 0.77 2.08 0.02 6.66 0.00 0.18 0.25 20.61%
P/EPS 8.75 15.11 0.13 -0.05 -0.69 -0.65 2.48 23.37%
EY 11.43 6.62 778.85 -1,934.00 -145.69 -153.23 40.24 -18.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.34 -
P/NAPS 1.90 3.56 0.07 0.00 0.25 0.85 0.89 13.46%

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