[BARAKAH] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 36.75%
YoY- 83.6%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 312,019 242,383 155,343 8,359 134,204 186,502 10.83%
PBT 46,573 46,045 -150,571 -11,786 -79,124 22,403 15.75%
Tax -17,192 -5,906 18,661 1,537 16,711 -2,031 53.25%
NP 29,381 40,139 -131,910 -10,249 -62,413 20,372 7.59%
-
NP to SH 29,406 40,160 -131,910 -10,249 -62,512 20,322 7.66%
-
Tax Rate 36.91% 12.83% - - - 9.07% -
Total Cost 282,638 202,244 287,253 18,608 196,617 166,130 11.20%
-
Net Worth 288,887 0 -2,266 80,342 35,045 98,901 23.89%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 288,887 0 -2,266 80,342 35,045 98,901 23.89%
NOSH 620,197 160,000 226,666 211,428 206,148 206,044 24.64%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.42% 16.56% -84.92% -122.61% -46.51% 10.92% -
ROE 10.18% 0.00% 0.00% -12.76% -178.38% 20.55% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 50.31 151.49 68.53 3.95 65.10 90.52 -11.07%
EPS 4.74 25.10 -58.20 -4.85 -30.32 9.86 -13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4658 0.00 -0.01 0.38 0.17 0.48 -0.59%
Adjusted Per Share Value based on latest NOSH - 211,428
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 30.99 24.07 15.43 0.83 13.33 18.52 10.83%
EPS 2.92 3.99 -13.10 -1.02 -6.21 2.02 7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2869 0.00 -0.0023 0.0798 0.0348 0.0982 23.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.48 0.02 0.02 0.07 0.12 0.40 -
P/RPS 2.94 0.01 0.03 1.77 0.18 0.44 46.18%
P/EPS 31.21 0.08 -0.03 -1.44 -0.40 4.06 50.33%
EY 3.20 1,255.00 -2,909.78 -69.25 -252.70 24.66 -33.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 0.00 0.00 0.18 0.71 0.83 30.79%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/14 20/05/13 23/05/12 27/05/11 27/05/10 27/05/09 -
Price 1.58 0.02 0.02 0.06 0.14 0.50 -
P/RPS 3.14 0.01 0.03 1.52 0.22 0.55 41.65%
P/EPS 33.32 0.08 -0.03 -1.24 -0.46 5.07 45.69%
EY 3.00 1,255.00 -2,909.78 -80.79 -216.60 19.73 -31.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 0.00 0.00 0.16 0.82 1.04 26.64%

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