[BARAKAH] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -35.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 32,298 32,132 67,072 58,478 38,035 70,043 19,946 37.77%
PBT -47,570 -23,592 374 1,016 5,888 9,240 7,339 -
Tax 10,716 5,857 -2,056 1,743 -1,550 -2,669 -1,042 -
NP -36,854 -17,735 -1,682 2,759 4,338 6,571 6,297 -
-
NP to SH -37,030 -17,727 -1,653 2,761 4,298 6,567 6,285 -
-
Tax Rate - - 549.73% -171.56% 26.32% 28.89% 14.20% -
Total Cost 69,152 49,867 68,754 55,719 33,697 63,472 13,649 194.11%
-
Net Worth 41,253 78,328 97,113 98,901 52,442 74,719 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 2,964 - - -
Div Payout % - - - - 68.97% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 41,253 78,328 97,113 98,901 52,442 74,719 0 -
NOSH 206,267 206,127 206,624 206,044 114,005 83,021 206,352 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -114.11% -55.19% -2.51% 4.72% 11.41% 9.38% 31.57% -
ROE -89.76% -22.63% -1.70% 2.79% 8.20% 8.79% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.66 15.59 32.46 28.38 33.36 84.37 9.67 37.78%
EPS -17.95 -8.60 -0.80 1.34 3.77 7.91 4.22 -
DPS 0.00 0.00 0.00 0.00 2.60 0.00 0.00 -
NAPS 0.20 0.38 0.47 0.48 0.46 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 206,044
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.21 3.19 6.66 5.81 3.78 6.96 1.98 37.88%
EPS -3.68 -1.76 -0.16 0.27 0.43 0.65 0.62 -
DPS 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.041 0.0778 0.0965 0.0982 0.0521 0.0742 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 - -
Price 0.15 0.40 0.56 0.40 0.41 0.50 0.00 -
P/RPS 0.96 2.57 1.73 1.41 1.23 0.59 0.00 -
P/EPS -0.84 -4.65 -70.00 29.85 10.88 6.32 0.00 -
EY -119.68 -21.50 -1.43 3.35 9.20 15.82 0.00 -
DY 0.00 0.00 0.00 0.00 6.34 0.00 0.00 -
P/NAPS 0.75 1.05 1.19 0.83 0.89 0.56 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 03/12/09 28/08/09 27/05/09 26/02/09 25/11/08 12/09/08 -
Price 0.17 0.22 0.45 0.50 0.41 0.47 0.52 -
P/RPS 1.09 1.41 1.39 1.76 1.23 0.56 5.38 -65.40%
P/EPS -0.95 -2.56 -56.25 37.31 10.88 5.94 17.07 -
EY -105.60 -39.09 -1.78 2.68 9.20 16.83 5.86 -
DY 0.00 0.00 0.00 0.00 6.34 0.00 0.00 -
P/NAPS 0.85 0.58 0.96 1.04 0.89 0.52 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