[BARAKAH] QoQ TTM 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- -325.82%
YoY- -405.5%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,285 72,991 134,204 189,980 195,717 233,628 186,502 -62.20%
PBT -67,267 -88,192 -79,124 -69,772 -18,083 15,438 22,403 -
Tax 14,398 20,255 16,711 16,260 5,481 -3,045 -2,031 -
NP -52,869 -67,937 -62,413 -53,512 -12,602 12,393 20,372 -
-
NP to SH -53,005 -68,065 -62,512 -53,649 -12,599 12,384 20,322 -
-
Tax Rate - - - - - 19.72% 9.07% -
Total Cost 96,154 140,928 196,617 243,492 208,319 221,235 166,130 -30.52%
-
Net Worth 24,800 26,805 35,045 41,253 78,328 97,113 98,901 -60.20%
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 24,800 26,805 35,045 41,253 78,328 97,113 98,901 -60.20%
NOSH 206,666 206,199 206,148 206,267 206,127 206,624 206,044 0.20%
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 -122.14% -93.08% -46.51% -28.17% -6.44% 5.30% 10.92% -
ROE -213.73% -253.92% -178.38% -130.05% -16.08% 12.75% 20.55% -
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 20.94 35.40 65.10 92.10 94.95 113.07 90.52 -62.28%
EPS -25.65 -33.01 -30.32 -26.01 -6.11 5.99 9.86 -
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 4.32 7.28 13.38 18.94 19.51 23.29 18.60 -62.18%
EPS -5.28 -6.79 -6.23 -5.35 -1.26 1.23 2.03 -
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 0.0968 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 0.62 0.40 0.18 0.16 0.42 0.50 0.44 25.66%
P/EPS -0.51 -0.42 -0.40 -0.58 -6.54 9.34 4.06 -
EY -197.29 -235.78 -252.70 -173.40 -15.28 10.70 24.66 -
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 0.62 0.42 0.22 0.18 0.23 0.40 0.55 8.30%
P/EPS -0.51 -0.45 -0.46 -0.65 -3.60 7.51 5.07 -
EY -197.29 -220.06 -216.60 -153.00 -27.78 13.32 19.73 -
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