[BARAKAH] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -91.24%
YoY- -91.58%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 215,128 167,194 136,929 103,335 166,854 110,894 123,832 44.27%
PBT 2,730 2,501 9,478 1,658 -1,524 -17,830 6,319 -42.70%
Tax 1,320 -552 -2,275 -398 16,031 2,384 -1,690 -
NP 4,050 1,949 7,203 1,260 14,507 -15,446 4,629 -8.48%
-
NP to SH 4,084 1,967 7,210 1,273 14,533 -15,440 4,635 -8.05%
-
Tax Rate -48.35% 22.07% 24.00% 24.00% - - 26.74% -
Total Cost 211,078 165,245 129,726 102,075 152,347 126,340 119,203 46.11%
-
Net Worth 423,639 333,488 342,847 349,226 312,017 287,650 343,948 14.83%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 423,639 333,488 342,847 349,226 312,017 287,650 343,948 14.83%
NOSH 825,166 819,583 828,735 848,666 802,928 804,166 799,137 2.14%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.88% 1.17% 5.26% 1.22% 8.69% -13.93% 3.74% -
ROE 0.96% 0.59% 2.10% 0.36% 4.66% -5.37% 1.35% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.08 20.40 16.52 12.18 20.78 13.79 15.50 41.24%
EPS 0.50 0.24 0.87 0.15 1.81 -1.92 0.58 -9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5136 0.4069 0.4137 0.4115 0.3886 0.3577 0.4304 12.44%
Adjusted Per Share Value based on latest NOSH - 848,666
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.45 16.67 13.65 10.30 16.64 11.06 12.35 44.24%
EPS 0.41 0.20 0.72 0.13 1.45 -1.54 0.46 -7.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4224 0.3325 0.3418 0.3482 0.3111 0.2868 0.3429 14.84%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.67 0.675 0.695 0.75 0.89 0.93 0.925 -
P/RPS 2.57 3.31 4.21 6.16 4.28 6.74 5.97 -42.84%
P/EPS 135.32 281.25 79.89 500.00 49.17 -48.44 159.48 -10.32%
EY 0.74 0.36 1.25 0.20 2.03 -2.06 0.63 11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.66 1.68 1.82 2.29 2.60 2.15 -28.38%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 26/08/16 25/05/16 25/02/16 27/11/15 26/08/15 -
Price 0.70 0.635 0.675 0.675 0.74 0.90 0.83 -
P/RPS 2.68 3.11 4.09 5.54 3.56 6.53 5.36 -36.87%
P/EPS 141.38 264.58 77.59 450.00 40.88 -46.87 143.10 -0.79%
EY 0.71 0.38 1.29 0.22 2.45 -2.13 0.70 0.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.56 1.63 1.64 1.90 2.52 1.93 -20.72%

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