[BARAKAH] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -82595.81%
YoY- -1692.45%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 666,897 282,380 200,953 619,196 14,649 210,241 198,378 22.38%
PBT 83,800 47,858 33,644 -509,406 -26,261 -29,602 26,400 21.21%
Tax -16,916 -7,280 -8,013 127,352 4,908 7,392 -7,030 15.75%
NP 66,884 40,578 25,630 -382,054 -21,353 -22,210 19,369 22.93%
-
NP to SH 66,900 40,608 25,652 -382,054 -21,314 -22,158 19,348 22.95%
-
Tax Rate 20.19% 15.21% 23.82% - - - 26.63% -
Total Cost 600,013 241,801 175,322 1,001,250 36,002 232,451 179,009 22.32%
-
Net Worth 330,703 159,785 -2,199 49,199 24,752 78,352 74,713 28.12%
Dividend
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 330,703 159,785 -2,199 49,199 24,752 78,352 74,713 28.12%
NOSH 619,759 484,197 220,000 204,999 206,270 206,191 83,014 39.78%
Ratio Analysis
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.03% 14.37% 12.75% -61.70% -145.76% -10.56% 9.76% -
ROE 20.23% 25.41% 0.00% -776.54% -86.11% -28.28% 25.90% -
Per Share
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 107.61 58.32 91.34 302.05 7.10 101.96 238.97 -12.44%
EPS 10.80 8.39 5.29 -0.19 -10.33 -10.75 23.31 -12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5336 0.33 -0.01 0.24 0.12 0.38 0.90 -8.34%
Adjusted Per Share Value based on latest NOSH - 173,333
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 66.49 28.16 20.04 61.74 1.46 20.96 19.78 22.38%
EPS 6.67 4.05 2.56 -38.09 -2.13 -2.21 1.93 22.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3297 0.1593 -0.0022 0.0491 0.0247 0.0781 0.0745 28.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 28/06/13 29/06/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.41 0.02 0.02 0.05 0.13 0.40 0.50 -
P/RPS 1.31 0.03 0.02 0.02 1.83 0.39 0.21 35.65%
P/EPS 13.06 0.24 0.17 -0.03 -1.26 -3.72 2.15 35.05%
EY 7.66 419.33 583.00 -3,727.37 -79.49 -26.87 46.61 -25.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 0.06 0.00 0.21 1.08 1.05 0.56 29.47%
Price Multiplier on Announcement Date
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 01/11/13 29/08/12 23/11/11 23/11/10 03/12/09 25/11/08 -
Price 1.29 0.02 0.02 0.07 0.13 0.22 0.47 -
P/RPS 1.20 0.03 0.02 0.02 1.83 0.22 0.20 34.78%
P/EPS 11.95 0.24 0.17 -0.04 -1.26 -2.05 2.02 34.46%
EY 8.37 419.33 583.00 -2,662.41 -79.49 -48.85 49.59 -25.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.06 0.00 0.29 1.08 0.58 0.52 29.19%

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