[BARAKAH] YoY Cumulative 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- -78.15%
YoY- -91.4%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Revenue 293,684 232,257 407,458 425,716 500,173 211,785 150,715 10.38%
PBT -92,565 -141,672 13,637 7,117 62,850 35,894 25,233 -
Tax -10,971 -1,224 -3,225 -2,827 -12,687 -5,460 -6,010 9.32%
NP -103,536 -142,896 10,412 4,290 50,163 30,434 19,223 -
-
NP to SH -103,507 -142,871 10,450 4,316 50,175 30,456 19,239 -
-
Tax Rate - - 23.65% 39.72% 20.19% 15.21% 23.82% -
Total Cost 397,220 375,153 397,046 421,426 450,010 181,351 131,492 17.78%
-
Net Worth 94,581 277,901 334,811 285,895 330,703 159,785 -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 94,581 277,901 334,811 285,895 330,703 159,785 -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 -109.44% -51.41% 3.12% 1.51% 15.17% 19.06% 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 35.40 28.14 49.52 53.26 80.70 43.74 68.51 -9.31%
EPS -12.48 -17.31 1.27 0.54 8.10 6.29 3.97 -
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 29.17 23.07 40.47 42.28 49.68 21.04 14.97 10.38%
EPS -10.28 -14.19 1.04 0.43 4.98 3.03 1.91 -
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 0.27 1.72 1.36 1.75 1.75 0.05 0.03 38.45%
P/EPS -0.76 -2.80 53.15 172.22 17.42 0.32 0.23 -
EY -131.32 -35.69 1.88 0.58 5.74 314.50 437.25 -
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 0.17 1.42 1.28 1.69 1.60 0.05 0.03 29.28%
P/EPS -0.48 -2.31 50.00 166.67 15.93 0.32 0.23 -
EY -207.93 -43.27 2.00 0.60 6.28 314.50 437.25 -
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