[BARAKAH] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 15.41%
YoY- 66.44%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 298,901 201,956 619 0 189,979 186,820 0 -
PBT 57,548 39,451 -81,088 -756 -69,772 25,688 0 -
Tax -16,518 -6,237 1,320 -17,304 16,260 -6,823 0 -
NP 41,030 33,214 -79,768 -18,060 -53,512 18,865 0 -
-
NP to SH 41,058 33,231 -79,768 -18,031 -53,726 18,809 0 -
-
Tax Rate 28.70% 15.81% - - - 26.56% - -
Total Cost 257,871 168,742 80,387 18,060 243,491 167,955 0 -
-
Net Worth 174,508 0 -2,062 49,504 41,249 52,437 0 -
Dividend
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 2,963 - -
Div Payout % - - - - - 15.76% - -
Equity
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 174,508 0 -2,062 49,504 41,249 52,437 0 -
NOSH 484,746 207,105,009 206,225 206,268 206,246 113,993 0 -
Ratio Analysis
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.73% 16.45% -12,886.59% 0.00% -28.17% 10.10% 0.00% -
ROE 23.53% 0.00% 0.00% -36.42% -130.25% 35.87% 0.00% -
Per Share
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 61.66 0.10 0.30 0.00 92.11 163.89 0.00 -
EPS 8.47 6.86 -38.68 -8.74 -26.05 16.50 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 2.60 0.00 -
NAPS 0.36 0.00 -0.01 0.24 0.20 0.46 0.00 -
Adjusted Per Share Value based on latest NOSH - 207,272
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 29.80 20.14 0.06 0.00 18.94 18.63 0.00 -
EPS 4.09 3.31 -7.95 -1.80 -5.36 1.88 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.174 0.00 -0.0021 0.0494 0.0411 0.0523 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/09/13 28/09/12 30/12/11 30/12/10 31/12/09 31/12/08 - -
Price 0.02 0.02 0.02 0.05 0.15 0.41 0.00 -
P/RPS 0.03 20.51 6.66 0.00 0.16 0.25 0.00 -
P/EPS 0.24 124.65 -0.05 -0.57 -0.58 2.48 0.00 -
EY 423.50 0.80 -1,934.00 -174.83 -173.66 40.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 6.34 0.00 -
P/NAPS 0.06 0.00 0.00 0.21 0.75 0.89 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/11/13 29/11/12 29/02/12 28/02/11 25/02/10 26/02/09 - -
Price 1.28 0.02 0.02 0.06 0.17 0.41 0.00 -
P/RPS 2.08 20.51 6.66 0.00 0.18 0.25 0.00 -
P/EPS 15.11 124.65 -0.05 -0.69 -0.65 2.48 0.00 -
EY 6.62 0.80 -1,934.00 -145.69 -153.23 40.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 6.34 0.00 -
P/NAPS 3.56 0.00 0.00 0.25 0.85 0.89 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