[BARAKAH] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -223.28%
YoY- -385.64%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,987 8,561 2,702 189,979 157,681 125,549 58,478 -67.16%
PBT -19,696 -17,030 -8,336 -69,772 -22,202 1,390 1,016 -
Tax 3,681 3,682 2,194 16,260 5,544 -313 1,743 64.53%
NP -16,015 -13,348 -6,142 -53,512 -16,658 1,077 2,759 -
-
NP to SH -15,986 -13,319 -6,102 -53,726 -16,619 1,108 2,761 -
-
Tax Rate - - - - - 22.52% -171.56% -
Total Cost 27,002 21,909 8,844 243,491 174,339 124,472 55,719 -38.27%
-
Net Worth 24,752 26,802 35,045 41,249 78,352 96,437 98,901 -60.25%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 24,752 26,802 35,045 41,249 78,352 96,437 98,901 -60.25%
NOSH 206,270 206,176 206,148 206,246 206,191 205,185 206,044 0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -145.76% -155.92% -227.31% -28.17% -10.56% 0.86% 4.72% -
ROE -64.58% -49.69% -17.41% -130.25% -21.21% 1.15% 2.79% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.33 4.15 1.31 92.11 76.47 61.19 28.38 -67.17%
EPS -7.75 -6.46 -2.96 -26.05 -8.06 0.54 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.17 0.20 0.38 0.47 0.48 -60.28%
Adjusted Per Share Value based on latest NOSH - 206,267
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.10 0.85 0.27 18.94 15.72 12.52 5.83 -67.07%
EPS -1.59 -1.33 -0.61 -5.36 -1.66 0.11 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0267 0.0349 0.0411 0.0781 0.0962 0.0986 -60.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.14 0.12 0.15 0.40 0.56 0.40 -
P/RPS 2.44 3.37 9.16 0.16 0.52 0.92 1.41 44.09%
P/EPS -1.68 -2.17 -4.05 -0.58 -4.96 103.70 29.85 -
EY -59.62 -46.14 -24.67 -173.66 -20.15 0.96 3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 0.71 0.75 1.05 1.19 0.83 19.16%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 30/08/10 27/05/10 25/02/10 03/12/09 28/08/09 27/05/09 -
Price 0.13 0.15 0.14 0.17 0.22 0.45 0.50 -
P/RPS 2.44 3.61 10.68 0.18 0.29 0.74 1.76 24.30%
P/EPS -1.68 -2.32 -4.73 -0.65 -2.73 83.33 37.31 -
EY -59.62 -43.07 -21.14 -153.23 -36.64 1.20 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 0.82 0.85 0.58 0.96 1.04 2.54%

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