[BARAKAH] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -149.53%
YoY- -714.6%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 866,275 298,901 88,624 155,262 10,987 189,980 128,024 37.50%
PBT 101,635 57,621 -63,244 -150,858 -19,925 -69,772 21,387 29.64%
Tax -25,334 -16,518 -1,076 18,868 3,682 16,260 -3,774 37.32%
NP 76,301 41,103 -64,320 -131,990 -16,243 -53,512 17,613 27.66%
-
NP to SH 76,340 41,131 -64,312 -131,990 -16,203 -53,649 17,561 27.73%
-
Tax Rate 24.93% 28.67% - - - - 17.65% -
Total Cost 789,974 257,798 152,944 287,252 27,230 243,492 110,411 38.79%
-
Net Worth 352,368 174,279 0 -2,062 49,745 41,253 52,442 37.34%
Dividend
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 352,368 174,279 0 -2,062 49,745 41,253 52,442 37.34%
NOSH 636,617 484,109 213,333 206,248 207,272 206,267 114,005 33.17%
Ratio Analysis
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.81% 13.75% -72.58% -85.01% -147.84% -28.17% 13.76% -
ROE 21.66% 23.60% 0.00% 0.00% -32.57% -130.05% 33.49% -
Per Share
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 136.07 61.74 41.54 75.28 5.30 92.10 112.30 3.25%
EPS 11.99 8.50 -30.15 -64.00 -7.82 -26.01 15.40 -4.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5535 0.36 0.00 -0.01 0.24 0.20 0.46 3.13%
Adjusted Per Share Value based on latest NOSH - 206,248
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 86.04 29.69 8.80 15.42 1.09 18.87 12.72 37.50%
EPS 7.58 4.09 -6.39 -13.11 -1.61 -5.33 1.74 27.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.1731 0.00 -0.002 0.0494 0.041 0.0521 37.34%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 30/09/13 28/09/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.795 0.02 0.02 0.02 0.05 0.15 0.41 -
P/RPS 0.58 0.03 0.05 0.03 0.94 0.16 0.37 7.77%
P/EPS 6.63 0.24 -0.07 -0.03 -0.64 -0.58 2.66 16.43%
EY 15.08 424.81 -1,507.31 -3,199.79 -156.34 -173.40 37.57 -14.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.06 0.00 0.00 0.21 0.75 0.89 8.34%
Price Multiplier on Announcement Date
31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/11/13 29/11/12 29/02/12 28/02/11 25/02/10 - -
Price 1.05 1.28 0.02 0.02 0.06 0.17 0.00 -
P/RPS 0.77 2.07 0.05 0.03 1.13 0.18 0.00 -
P/EPS 8.76 15.07 -0.07 -0.03 -0.77 -0.65 0.00 -
EY 11.42 6.64 -1,507.31 -3,199.79 -130.29 -153.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 3.56 0.00 0.00 0.25 0.85 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