[BARAKAH] YoY TTM Result on 30-Sep-2012 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 50.81%
YoY- -21.58%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 592,570 866,275 298,901 88,624 155,262 10,987 189,980 20.86%
PBT 5,593 101,635 57,621 -63,244 -150,858 -19,925 -69,772 -
Tax 13,204 -25,334 -16,518 -1,076 18,868 3,682 16,260 -3.40%
NP 18,797 76,301 41,103 -64,320 -131,990 -16,243 -53,512 -
-
NP to SH 18,849 76,340 41,131 -64,312 -131,990 -16,203 -53,649 -
-
Tax Rate -236.08% 24.93% 28.67% - - - - -
Total Cost 573,773 789,974 257,798 152,944 287,252 27,230 243,492 15.34%
-
Net Worth 312,017 352,368 174,279 0 -2,062 49,745 41,253 40.08%
Dividend
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 312,017 352,368 174,279 0 -2,062 49,745 41,253 40.08%
NOSH 802,928 636,617 484,109 213,333 206,248 207,272 206,267 25.40%
Ratio Analysis
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.17% 8.81% 13.75% -72.58% -85.01% -147.84% -28.17% -
ROE 6.04% 21.66% 23.60% 0.00% 0.00% -32.57% -130.05% -
Per Share
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 73.80 136.07 61.74 41.54 75.28 5.30 92.10 -3.62%
EPS 2.35 11.99 8.50 -30.15 -64.00 -7.82 -26.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3886 0.5535 0.36 0.00 -0.01 0.24 0.20 11.70%
Adjusted Per Share Value based on latest NOSH - 213,333
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 58.86 86.04 29.69 8.80 15.42 1.09 18.87 20.86%
EPS 1.87 7.58 4.09 -6.39 -13.11 -1.61 -5.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3099 0.35 0.1731 0.00 -0.002 0.0494 0.041 40.06%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 30/09/13 28/09/12 30/12/11 30/12/10 31/12/09 -
Price 0.89 0.795 0.02 0.02 0.02 0.05 0.15 -
P/RPS 1.21 0.58 0.03 0.05 0.03 0.94 0.16 40.08%
P/EPS 37.91 6.63 0.24 -0.07 -0.03 -0.64 -0.58 -
EY 2.64 15.08 424.81 -1,507.31 -3,199.79 -156.34 -173.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.44 0.06 0.00 0.00 0.21 0.75 20.43%
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 26/11/13 29/11/12 29/02/12 28/02/11 25/02/10 -
Price 0.74 1.05 1.28 0.02 0.02 0.06 0.17 -
P/RPS 1.00 0.77 2.07 0.05 0.03 1.13 0.18 33.06%
P/EPS 31.52 8.76 15.07 -0.07 -0.03 -0.77 -0.65 -
EY 3.17 11.42 6.64 -1,507.31 -3,199.79 -130.29 -153.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.90 3.56 0.00 0.00 0.25 0.85 14.33%

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