[BARAKAH] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 11.5%
YoY- -202.67%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 70,168 105,132 113,064 97,582 130,512 221,035 195,118 -49.39%
PBT 386,368 65,391 -9,470 -9,062 -10,148 24,369 29,733 451.86%
Tax -14,428 -958 -1,581 -1,338 -1,604 661 384 -
NP 371,940 64,433 -11,052 -10,400 -11,752 25,030 30,117 433.47%
-
NP to SH 371,940 64,438 -11,048 -10,400 -11,752 25,042 30,125 433.37%
-
Tax Rate 3.73% 1.47% - - - -2.71% -1.29% -
Total Cost -301,772 40,699 124,116 107,982 142,264 196,005 165,001 -
-
Net Worth 1,587 -87,841 -162,560 -155,372 -155,289 -15,921,730 -17,350,925 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,587 -87,841 -162,560 -155,372 -155,289 -15,921,730 -17,350,925 -
NOSH 835,786 835,786 835,786 835,786 835,786 835,786 835,786 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 530.07% 61.29% -9.77% -10.66% -9.00% 11.32% 15.44% -
ROE 23,422.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.40 12.58 13.53 11.68 15.62 26.45 23.35 -49.38%
EPS 44.52 7.71 -1.32 -1.24 -1.40 3.00 3.60 433.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0019 -0.1051 -0.1945 -0.1859 -0.1858 -19.05 -20.76 -
Adjusted Per Share Value based on latest NOSH - 835,786
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.00 10.48 11.27 9.73 13.01 22.04 19.45 -49.37%
EPS 37.08 6.42 -1.10 -1.04 -1.17 2.50 3.00 433.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0016 -0.0876 -0.1621 -0.1549 -0.1548 -15.875 -17.30 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.08 0.07 0.11 0.055 0.05 0.035 0.015 -
P/RPS 0.95 0.56 0.81 0.47 0.32 0.13 0.06 529.48%
P/EPS 0.18 0.91 -8.32 -4.42 -3.56 1.17 0.42 -43.12%
EY 556.27 110.14 -12.02 -22.62 -28.12 85.61 240.30 74.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 42.11 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 29/09/21 27/05/21 25/02/21 26/11/20 28/08/20 15/06/20 -
Price 0.075 0.07 0.08 0.06 0.05 0.065 0.02 -
P/RPS 0.89 0.56 0.59 0.51 0.32 0.25 0.09 360.07%
P/EPS 0.17 0.91 -6.05 -4.82 -3.56 2.17 0.55 -54.25%
EY 593.36 110.14 -16.52 -20.74 -28.12 46.10 180.22 121.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 39.47 0.00 0.00 0.00 0.00 0.00 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