[BARAKAH] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 227.54%
YoY- -75.31%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
Revenue 221,035 355,537 622,586 592,570 866,275 298,901 201,956 1.17%
PBT 24,369 -360,459 16,367 5,593 101,635 57,548 39,451 -6.02%
Tax 661 -12,443 -1,905 13,204 -25,334 -16,518 -6,237 -
NP 25,030 -372,902 14,462 18,797 76,301 41,030 33,214 -3.58%
-
NP to SH 25,042 -372,865 14,534 18,849 76,340 41,058 33,231 -3.58%
-
Tax Rate -2.71% - 11.64% -236.08% 24.93% 28.70% 15.81% -
Total Cost 196,005 728,439 608,124 573,773 789,974 257,871 168,742 1.95%
-
Net Worth -15,921,730 -178,347 423,639 313,022 352,055 174,508 0 -
Dividend
30/06/20 30/06/19 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
Net Worth -15,921,730 -178,347 423,639 313,022 352,055 174,508 0 -
NOSH 835,786 835,786 825,166 805,512 636,053 484,746 207,105,009 -50.88%
Ratio Analysis
30/06/20 30/06/19 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
NP Margin 11.32% -104.88% 2.32% 3.17% 8.81% 13.73% 16.45% -
ROE 0.00% 0.00% 3.43% 6.02% 21.68% 23.53% 0.00% -
Per Share
30/06/20 30/06/19 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
RPS 26.45 42.80 75.48 73.56 136.20 61.66 0.10 105.32%
EPS 3.00 -44.89 1.76 2.34 12.01 8.47 6.86 -10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -19.05 -0.2147 0.5136 0.3886 0.5535 0.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 802,928
30/06/20 30/06/19 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
RPS 21.95 35.31 61.84 58.86 86.04 29.69 20.06 1.16%
EPS 2.49 -37.04 1.44 1.87 7.58 4.08 3.30 -3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -15.8143 -0.1771 0.4208 0.3109 0.3497 0.1733 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
Date 30/06/20 28/06/19 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 -
Price 0.035 0.05 0.67 0.89 0.795 0.02 0.02 -
P/RPS 0.13 0.12 0.89 1.21 0.58 0.03 20.51 -47.93%
P/EPS 1.17 -0.11 38.02 38.03 6.62 0.24 124.65 -45.23%
EY 85.61 -897.73 2.63 2.63 15.10 423.50 0.80 82.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.30 2.29 1.44 0.06 0.00 -
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
Date 28/08/20 28/08/19 27/02/17 25/02/16 25/02/15 26/11/13 29/11/12 -
Price 0.065 0.03 0.70 0.74 1.05 1.28 0.02 -
P/RPS 0.25 0.07 0.93 1.01 0.77 2.08 20.51 -43.35%
P/EPS 2.17 -0.07 39.73 31.62 8.75 15.11 124.65 -40.69%
EY 46.10 -1,496.22 2.52 3.16 11.43 6.62 0.80 68.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.36 1.90 1.90 3.56 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