[BARAKAH] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 99.91%
YoY- 54.05%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 89,610 201,956 150,715 155 619 464,397 310 4197.39%
PBT 18,080 39,451 25,233 90 -81,088 -382,055 -308 -
Tax -2,020 -6,237 -6,010 -158 1,320 95,514 77 -
NP 16,060 33,214 19,223 -68 -79,768 -286,541 -231 -
-
NP to SH 16,066 33,231 19,239 -68 -79,768 -286,541 -231 -
-
Tax Rate 11.17% 15.81% 23.82% 175.56% - - - -
Total Cost 73,550 168,742 131,492 223 80,387 750,938 541 2504.90%
-
Net Worth 62,773,524 0 -2,199 -2,266 -2,062 49,199 77,700 8400.15%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 62,773,524 0 -2,199 -2,266 -2,062 49,199 77,700 8400.15%
NOSH 207,105,004 207,105,004 220,000 226,666 206,225 204,999 210,000 9603.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.92% 16.45% 12.75% -43.87% -12,886.59% -61.70% -74.52% -
ROE 0.03% 0.00% 0.00% 0.00% 0.00% -582.40% -0.30% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.04 0.10 68.51 0.07 0.30 226.54 0.15 -58.40%
EPS 3.32 6.86 3.97 -0.03 -38.68 -0.14 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3031 0.00 -0.01 -0.01 -0.01 0.24 0.37 -12.39%
Adjusted Per Share Value based on latest NOSH - 226,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.93 20.14 15.03 0.02 0.06 46.30 0.03 4281.84%
EPS 1.60 3.31 1.92 -0.01 -7.95 -28.57 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 62.5893 0.00 -0.0022 -0.0023 -0.0021 0.0491 0.0775 8398.11%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.02 0.02 0.02 0.02 0.02 0.05 0.05 -
P/RPS 46.22 20.51 0.03 29.25 6.66 0.02 33.87 22.91%
P/EPS 257.82 124.65 0.23 -66.67 -0.05 -0.04 -45.45 -
EY 0.39 0.80 437.25 -1.50 -1,934.00 -2,795.52 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.00 0.00 0.00 0.00 0.21 0.14 -36.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 23/05/12 29/02/12 23/11/11 22/08/11 -
Price 0.02 0.02 0.02 0.02 0.02 0.07 0.06 -
P/RPS 46.22 20.51 0.03 29.25 6.66 0.03 40.65 8.89%
P/EPS 257.82 124.65 0.23 -66.67 -0.05 -0.05 -54.55 -
EY 0.39 0.80 437.25 -1.50 -1,934.00 -1,996.80 -1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.00 0.00 0.00 0.00 0.29 0.16 -42.22%

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