[BARAKAH] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -63075.9%
YoY- -1866.84%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 256,041 57,716 37,073 154,798 2,426 32,132 70,043 24.10%
PBT 34,597 7,150 3,083 -69,915 -2,667 -23,592 9,240 24.59%
Tax -6,193 -1,784 -2,003 17,479 0 5,857 -2,669 15.05%
NP 28,404 5,366 1,080 -52,436 -2,667 -17,735 6,571 27.61%
-
NP to SH 28,399 5,375 1,087 -52,436 -2,666 -17,727 6,567 27.62%
-
Tax Rate 17.90% 24.95% 64.97% - - - 28.89% -
Total Cost 227,637 52,350 35,993 207,234 5,093 49,867 63,472 23.70%
-
Net Worth 330,866 159,797 -2,133 41,599 24,800 78,328 74,719 28.13%
Dividend
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 330,866 159,797 -2,133 41,599 24,800 78,328 74,719 28.13%
NOSH 620,065 484,234 213,333 173,333 206,666 206,127 83,021 39.78%
Ratio Analysis
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.09% 9.30% 2.91% -33.87% -109.93% -55.19% 9.38% -
ROE 8.58% 3.36% 0.00% -126.05% -10.75% -22.63% 8.79% -
Per Share
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 41.29 11.92 17.38 89.31 1.17 15.59 84.37 -11.22%
EPS 4.58 1.11 0.22 -0.03 -1.29 -8.60 7.91 -8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5336 0.33 -0.01 0.24 0.12 0.38 0.90 -8.34%
Adjusted Per Share Value based on latest NOSH - 173,333
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 25.53 5.75 3.70 15.43 0.24 3.20 6.98 24.11%
EPS 2.83 0.54 0.11 -5.23 -0.27 -1.77 0.65 27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3299 0.1593 -0.0021 0.0415 0.0247 0.0781 0.0745 28.13%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 28/06/13 29/06/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.41 0.02 0.02 0.05 0.13 0.40 0.50 -
P/RPS 3.41 0.17 0.12 0.06 11.07 2.57 0.59 33.94%
P/EPS 30.79 1.80 3.93 -0.17 -10.08 -4.65 6.32 30.18%
EY 3.25 55.50 25.48 -605.03 -9.92 -21.50 15.82 -23.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 0.06 0.00 0.21 1.08 1.05 0.56 29.47%
Price Multiplier on Announcement Date
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 01/11/13 29/08/12 23/11/11 23/11/10 03/12/09 25/11/08 -
Price 1.29 0.02 0.02 0.07 0.13 0.22 0.47 -
P/RPS 3.12 0.17 0.12 0.08 11.07 1.41 0.56 33.12%
P/EPS 28.17 1.80 3.93 -0.23 -10.08 -2.56 5.94 29.60%
EY 3.55 55.50 25.48 -432.16 -9.92 -39.09 16.83 -22.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.06 0.00 0.29 1.08 0.58 0.52 29.19%

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