[BARAKAH] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 187.69%
YoY- 108.22%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Revenue 76,104 44,352 48,791 122,631 243,253 129,472 240,264 -16.19%
PBT 6,686 91,822 -4,531 4,834 -51,096 -85,011 11,136 -7.54%
Tax -576 -4,140 -669 230 -10,513 -1,721 -2,673 -21.01%
NP 6,110 87,682 -5,200 5,064 -61,609 -86,732 8,463 -4.88%
-
NP to SH 6,110 87,688 -5,200 5,065 -61,581 -86,711 8,483 -4.91%
-
Tax Rate 8.62% 4.51% - -4.76% - - 24.00% -
Total Cost 69,994 -43,330 53,991 117,567 304,862 216,204 231,801 -16.80%
-
Net Worth 2,206 8,324 -155,372 -18,470,879 135,982 334,869 340,720 -53.90%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Net Worth 2,206 8,324 -155,372 -18,470,879 135,982 334,869 340,720 -53.90%
NOSH 1,002,943 1,002,943 835,786 835,786 835,786 825,819 823,592 3.07%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
NP Margin 8.03% 197.70% -10.66% 4.13% -25.33% -66.99% 3.52% -
ROE 276.91% 1,053.38% 0.00% 0.00% -45.29% -25.89% 2.49% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
RPS 7.59 4.42 5.84 14.67 29.37 15.68 29.17 -18.69%
EPS 0.61 8.74 -0.62 0.61 -7.44 -10.50 1.03 -7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0022 0.0083 -0.1859 -22.10 0.1642 0.4055 0.4137 -55.28%
Adjusted Per Share Value based on latest NOSH - 835,786
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
RPS 7.56 4.41 4.85 12.18 24.16 12.86 23.86 -16.19%
EPS 0.61 8.71 -0.52 0.50 -6.12 -8.61 0.84 -4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0022 0.0083 -0.1543 -18.3463 0.1351 0.3326 0.3384 -53.87%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 -
Price 0.025 0.08 0.055 0.025 0.06 0.605 0.695 -
P/RPS 0.33 1.81 0.94 0.17 0.20 3.86 2.38 -26.18%
P/EPS 4.10 0.92 -8.84 4.13 -0.81 -5.76 67.48 -34.97%
EY 24.37 109.29 -11.31 24.24 -123.93 -17.36 1.48 53.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.36 9.64 0.00 0.00 0.37 1.49 1.68 34.14%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 CAGR
Date 27/02/23 24/02/22 25/02/21 28/02/20 28/02/19 29/08/17 26/08/16 -
Price 0.04 0.085 0.06 0.02 0.09 0.46 0.675 -
P/RPS 0.53 1.92 1.03 0.14 0.31 2.93 2.31 -20.24%
P/EPS 6.57 0.97 -9.64 3.30 -1.21 -4.38 65.53 -29.77%
EY 15.23 102.86 -10.37 30.30 -82.62 -22.83 1.53 42.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.18 10.24 0.00 0.00 0.55 1.13 1.63 44.86%

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