[BARAKAH] YoY TTM 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- -1592.1%
YoY- 0.21%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 582,935 263,026 192,181 155,107 43,285 195,717 89,989 36.51%
PBT 69,078 50,112 -147,377 -70,451 -67,267 -18,083 17,268 25.98%
Tax -14,990 -5,687 16,630 17,556 14,398 5,481 -3,711 26.18%
NP 54,088 44,425 -130,747 -52,895 -52,869 -12,602 13,557 25.92%
-
NP to SH 54,104 44,448 -130,740 -52,895 -53,005 -12,599 13,541 25.95%
-
Tax Rate 21.70% 11.35% - - - - 21.49% -
Total Cost 528,847 218,601 322,928 208,002 96,154 208,319 76,432 38.02%
-
Net Worth 330,866 159,797 -2,133 41,599 24,800 78,328 0 -
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 0 -
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 9.28% 16.89% -68.03% -34.10% -122.14% -6.44% 15.07% -
ROE 16.35% 27.82% 0.00% -127.15% -213.73% -16.08% 0.00% -
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 94.01 54.32 90.08 89.48 20.94 94.95 108.39 -2.34%
EPS 8.73 9.18 -61.28 -30.52 -25.65 -6.11 16.31 -9.88%
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 0.00 -
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 57.90 26.13 19.09 15.41 4.30 19.44 8.94 36.50%
EPS 5.37 4.41 -12.99 -5.25 -5.26 -1.25 1.34 26.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3286 0.1587 -0.0021 0.0413 0.0246 0.0778 0.00 -
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 1.50 0.04 0.02 0.06 0.62 0.42 0.46 21.76%
P/EPS 16.16 0.22 -0.03 -0.16 -0.51 -6.54 3.07 31.87%
EY 6.19 458.95 -3,064.22 -610.33 -197.29 -15.28 32.62 -24.18%
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 0.00 -
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 - -
Price 1.29 0.02 0.02 0.07 0.13 0.22 0.00 -
P/RPS 1.37 0.04 0.02 0.08 0.62 0.23 0.00 -
P/EPS 14.78 0.22 -0.03 -0.23 -0.51 -3.60 0.00 -
EY 6.76 458.95 -3,064.22 -435.95 -197.29 -27.78 0.00 -
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 0.00 -

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