[BARAKAH] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 19.98%
YoY- 3.81%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 620 296 0 14,649 17,122 10,808 189,979 -97.82%
PBT -616 -788 -756 -26,261 -34,060 -33,344 -69,772 -95.76%
Tax 154 196 -17,304 4,908 7,364 8,776 16,260 -95.56%
NP -462 -592 -18,060 -21,353 -26,696 -24,568 -53,512 -95.82%
-
NP to SH -462 -592 -18,031 -21,314 -26,638 -24,408 -53,726 -95.83%
-
Tax Rate - - - - - - - -
Total Cost 1,082 888 18,060 36,002 43,818 35,376 243,491 -97.32%
-
Net Worth 77,700 80,342 49,504 24,752 26,802 35,045 41,249 52.70%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 77,700 80,342 49,504 24,752 26,802 35,045 41,249 52.70%
NOSH 210,000 211,428 206,268 206,270 206,176 206,148 206,246 1.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -74.52% -200.00% 0.00% -145.76% -155.92% -227.31% -28.17% -
ROE -0.59% -0.74% -36.42% -86.11% -99.38% -69.65% -130.25% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.30 0.14 0.00 7.10 8.30 5.24 92.11 -97.82%
EPS -0.22 -0.28 -8.74 -10.33 -12.92 -11.84 -26.05 -95.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.24 0.12 0.13 0.17 0.20 50.87%
Adjusted Per Share Value based on latest NOSH - 206,666
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.06 0.03 0.00 1.46 1.70 1.07 18.87 -97.86%
EPS -0.05 -0.06 -1.79 -2.12 -2.65 -2.42 -5.34 -95.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0772 0.0798 0.0492 0.0246 0.0266 0.0348 0.041 52.66%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.05 0.07 0.05 0.13 0.14 0.12 0.15 -
P/RPS 16.94 50.00 0.00 1.83 1.69 2.29 0.16 2157.20%
P/EPS -22.73 -25.00 -0.57 -1.26 -1.08 -1.01 -0.58 1061.53%
EY -4.40 -4.00 -174.83 -79.49 -92.29 -98.67 -173.66 -91.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.18 0.21 1.08 1.08 0.71 0.75 -67.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 27/05/11 28/02/11 23/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.06 0.06 0.06 0.13 0.15 0.14 0.17 -
P/RPS 20.32 42.86 0.00 1.83 1.81 2.67 0.18 2256.09%
P/EPS -27.27 -21.43 -0.69 -1.26 -1.16 -1.18 -0.65 1115.68%
EY -3.67 -4.67 -145.69 -79.49 -86.13 -84.57 -153.23 -91.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.25 1.08 1.15 0.82 0.85 -67.25%

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