[BARAKAH] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 36.75%
YoY- 83.6%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 155,262 155,107 2,735 8,359 10,987 43,285 72,991 65.17%
PBT -150,858 -70,451 -3,203 -11,786 -19,925 -67,267 -88,192 42.88%
Tax 18,868 17,556 77 1,537 3,682 14,398 20,255 -4.60%
NP -131,990 -52,895 -3,126 -10,249 -16,243 -52,869 -67,937 55.51%
-
NP to SH -131,990 -52,895 -3,126 -10,249 -16,203 -53,005 -68,065 55.31%
-
Tax Rate - - - - - - - -
Total Cost 287,252 208,002 5,861 18,608 27,230 96,154 140,928 60.55%
-
Net Worth -2,062 41,599 76,775 80,342 49,745 24,800 26,805 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth -2,062 41,599 76,775 80,342 49,745 24,800 26,805 -
NOSH 206,248 173,333 207,500 211,428 207,272 206,666 206,199 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -85.01% -34.10% -114.30% -122.61% -147.84% -122.14% -93.08% -
ROE 0.00% -127.15% -4.07% -12.76% -32.57% -213.73% -253.92% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 75.28 89.48 1.32 3.95 5.30 20.94 35.40 65.14%
EPS -64.00 -30.52 -1.51 -4.85 -7.82 -25.65 -33.01 55.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.24 0.37 0.38 0.24 0.12 0.13 -
Adjusted Per Share Value based on latest NOSH - 211,428
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.48 15.47 0.27 0.83 1.10 4.32 7.28 65.13%
EPS -13.16 -5.27 -0.31 -1.02 -1.62 -5.28 -6.79 55.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0021 0.0415 0.0765 0.0801 0.0496 0.0247 0.0267 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.02 0.05 0.05 0.07 0.05 0.13 0.14 -
P/RPS 0.03 0.06 3.79 1.77 0.94 0.62 0.40 -82.13%
P/EPS -0.03 -0.16 -3.32 -1.44 -0.64 -0.51 -0.42 -82.70%
EY -3,199.79 -610.33 -30.13 -69.25 -156.34 -197.29 -235.78 466.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.21 0.14 0.18 0.21 1.08 1.08 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 22/08/11 27/05/11 28/02/11 23/11/10 30/08/10 -
Price 0.02 0.07 0.06 0.06 0.06 0.13 0.15 -
P/RPS 0.03 0.08 4.55 1.52 1.13 0.62 0.42 -82.70%
P/EPS -0.03 -0.23 -3.98 -1.24 -0.77 -0.51 -0.45 -83.47%
EY -3,199.79 -435.95 -25.11 -80.79 -130.29 -197.29 -220.06 492.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.29 0.16 0.16 0.25 1.08 1.15 -

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