[BARAKAH] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -85.44%
YoY- -91.4%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Revenue 251,729 309,676 543,277 567,621 666,897 282,380 200,953 3.39%
PBT -79,341 -188,896 18,182 9,489 83,800 47,858 33,644 -
Tax -9,403 -1,632 -4,300 -3,769 -16,916 -7,280 -8,013 2.39%
NP -88,745 -190,528 13,882 5,720 66,884 40,578 25,630 -
-
NP to SH -88,720 -190,494 13,933 5,754 66,900 40,608 25,652 -
-
Tax Rate - - 23.65% 39.72% 20.19% 15.21% 23.82% -
Total Cost 340,474 500,204 529,394 561,901 600,013 241,801 175,322 10.32%
-
Net Worth 94,581 277,901 334,811 285,894 330,703 159,785 -2,199 -
Dividend
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Net Worth 94,581 277,901 334,811 285,894 330,703 159,785 -2,199 -
NOSH 835,786 825,366 822,834 799,259 619,759 484,197 220,000 21.85%
Ratio Analysis
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
NP Margin -35.25% -61.52% 2.56% 1.01% 10.03% 14.37% 12.75% -
ROE -93.80% -68.55% 4.16% 2.01% 20.23% 25.41% 0.00% -
Per Share
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
RPS 30.34 37.52 66.03 71.02 107.61 58.32 91.34 -15.05%
EPS -10.70 -23.08 1.69 0.72 10.80 8.39 5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.114 0.3367 0.4069 0.3577 0.5336 0.33 -0.01 -
Adjusted Per Share Value based on latest NOSH - 804,166
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
RPS 25.00 30.76 53.96 56.38 66.24 28.05 19.96 3.38%
EPS -8.81 -18.92 1.38 0.57 6.64 4.03 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0939 0.276 0.3326 0.284 0.3285 0.1587 -0.0022 -
Price Multiplier on Financial Quarter End Date
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Date 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 -
Price 0.095 0.485 0.675 0.93 1.41 0.02 0.02 -
P/RPS 0.31 1.29 1.02 1.31 1.31 0.03 0.02 50.05%
P/EPS -0.89 -2.10 39.86 129.17 13.06 0.24 0.17 -
EY -112.56 -47.59 2.51 0.77 7.66 419.33 583.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.44 1.66 2.60 2.64 0.06 0.00 -
Price Multiplier on Announcement Date
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Date 30/05/19 29/11/17 28/11/16 27/11/15 25/11/14 01/11/13 29/08/12 -
Price 0.06 0.40 0.635 0.90 1.29 0.02 0.02 -
P/RPS 0.20 1.07 0.96 1.27 1.20 0.03 0.02 40.62%
P/EPS -0.56 -1.73 37.50 125.00 11.95 0.24 0.17 -
EY -178.23 -57.70 2.67 0.80 8.37 419.33 583.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.19 1.56 2.52 2.42 0.06 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