[BARAKAH] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
03-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1099.94%
YoY- -214.53%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 17,122 10,808 189,979 210,241 251,098 233,912 186,820 -79.76%
PBT -34,060 -33,344 -69,772 -29,602 2,780 4,064 25,688 -
Tax 7,364 8,776 16,260 7,392 -626 6,972 -6,823 -
NP -26,696 -24,568 -53,512 -22,210 2,154 11,036 18,865 -
-
NP to SH -26,638 -24,408 -53,726 -22,158 2,216 11,044 18,809 -
-
Tax Rate - - - - 22.52% -171.56% 26.56% -
Total Cost 43,818 35,376 243,491 232,451 248,944 222,876 167,955 -59.27%
-
Net Worth 26,802 35,045 41,249 78,352 96,437 98,901 52,437 -36.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 2,963 -
Div Payout % - - - - - - 15.76% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 26,802 35,045 41,249 78,352 96,437 98,901 52,437 -36.15%
NOSH 206,176 206,148 206,246 206,191 205,185 206,044 113,993 48.60%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -155.92% -227.31% -28.17% -10.56% 0.86% 4.72% 10.10% -
ROE -99.38% -69.65% -130.25% -28.28% 2.30% 11.17% 35.87% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.30 5.24 92.11 101.96 122.38 113.52 163.89 -86.38%
EPS -12.92 -11.84 -26.05 -10.75 1.08 5.36 16.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.60 -
NAPS 0.13 0.17 0.20 0.38 0.47 0.48 0.46 -57.03%
Adjusted Per Share Value based on latest NOSH - 206,127
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.71 1.08 18.94 20.96 25.04 23.32 18.63 -79.74%
EPS -2.66 -2.43 -5.36 -2.21 0.22 1.10 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.0267 0.0349 0.0411 0.0781 0.0962 0.0986 0.0523 -36.20%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.14 0.12 0.15 0.40 0.56 0.40 0.41 -
P/RPS 1.69 2.29 0.16 0.39 0.46 0.35 0.25 258.77%
P/EPS -1.08 -1.01 -0.58 -3.72 51.85 7.46 2.48 -
EY -92.29 -98.67 -173.66 -26.87 1.93 13.40 40.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.34 -
P/NAPS 1.08 0.71 0.75 1.05 1.19 0.83 0.89 13.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 03/12/09 28/08/09 27/05/09 26/02/09 -
Price 0.15 0.14 0.17 0.22 0.45 0.50 0.41 -
P/RPS 1.81 2.67 0.18 0.22 0.37 0.44 0.25 275.60%
P/EPS -1.16 -1.18 -0.65 -2.05 41.67 9.33 2.48 -
EY -86.13 -84.57 -153.23 -48.85 2.40 10.72 40.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.34 -
P/NAPS 1.15 0.82 0.85 0.58 0.96 1.04 0.89 18.68%

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