[BARAKAH] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -17.87%
YoY- 142.12%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 258,944 307,368 622,586 543,277 480,528 413,340 592,570 -42.44%
PBT -170,022 -12,580 16,367 18,182 22,272 6,632 5,593 -
Tax -3,442 -5,864 -1,905 -4,300 -5,346 -1,592 13,204 -
NP -173,464 -18,444 14,462 13,882 16,926 5,040 18,797 -
-
NP to SH -173,422 -18,392 14,534 13,933 16,966 5,092 18,849 -
-
Tax Rate - - 11.64% 23.65% 24.00% 24.00% -236.08% -
Total Cost 432,408 325,812 608,124 529,394 463,602 408,300 573,773 -17.20%
-
Net Worth 334,869 416,201 423,639 334,811 340,720 349,226 313,022 4.60%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 334,869 416,201 423,639 334,811 340,720 349,226 313,022 4.60%
NOSH 825,819 821,071 825,166 822,834 823,592 848,666 805,512 1.67%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -66.99% -6.00% 2.32% 2.56% 3.52% 1.22% 3.17% -
ROE -51.79% -4.42% 3.43% 4.16% 4.98% 1.46% 6.02% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 31.36 37.43 75.48 66.03 58.35 48.70 73.56 -43.38%
EPS -21.00 -2.24 1.76 1.69 2.06 0.60 2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4055 0.5069 0.5136 0.4069 0.4137 0.4115 0.3886 2.88%
Adjusted Per Share Value based on latest NOSH - 819,583
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.72 30.53 61.84 53.96 47.73 41.06 58.86 -42.44%
EPS -17.23 -1.83 1.44 1.38 1.69 0.51 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.4134 0.4208 0.3326 0.3384 0.3469 0.3109 4.60%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.605 0.66 0.67 0.675 0.695 0.75 0.89 -
P/RPS 1.93 1.76 0.89 1.02 1.19 1.54 1.21 36.55%
P/EPS -2.88 -29.46 38.02 39.86 33.74 125.00 38.03 -
EY -34.71 -3.39 2.63 2.51 2.96 0.80 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.30 1.30 1.66 1.68 1.82 2.29 -24.93%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 28/11/16 26/08/16 25/05/16 25/02/16 -
Price 0.46 0.64 0.70 0.635 0.675 0.675 0.74 -
P/RPS 1.47 1.71 0.93 0.96 1.16 1.39 1.01 28.45%
P/EPS -2.19 -28.57 39.73 37.50 32.77 112.50 31.62 -
EY -45.65 -3.50 2.52 2.67 3.05 0.89 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.26 1.36 1.56 1.63 1.64 1.90 -29.30%

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