[BARAKAH] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -40.39%
YoY- 73.23%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 310,936 447,385 511,794 596,093 622,586 574,312 518,012 -28.77%
PBT -216,722 -138,942 -79,780 11,564 16,367 12,113 -8,218 780.71%
Tax -25 96 -953 -2,973 -1,905 12,806 15,742 -
NP -216,747 -138,846 -80,733 8,591 14,462 24,919 7,524 -
-
NP to SH -216,697 -138,787 -80,660 8,663 14,534 24,983 7,576 -
-
Tax Rate - - - 25.71% 11.64% -105.72% - -
Total Cost 527,683 586,231 592,527 587,502 608,124 549,393 510,488 2.22%
-
Net Worth 203,342 278,074 334,641 416,201 423,639 333,488 342,847 -29.34%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 203,342 278,074 334,641 416,201 423,639 333,488 342,847 -29.34%
NOSH 826,405 825,882 825,256 821,071 825,166 819,583 828,735 -0.18%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -69.71% -31.04% -15.77% 1.44% 2.32% 4.34% 1.45% -
ROE -106.57% -49.91% -24.10% 2.08% 3.43% 7.49% 2.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 37.66 54.17 62.02 72.60 75.48 70.07 62.51 -28.60%
EPS -26.25 -16.80 -9.77 1.06 1.76 3.05 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2463 0.3367 0.4055 0.5069 0.5136 0.4069 0.4137 -29.16%
Adjusted Per Share Value based on latest NOSH - 821,071
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 31.00 44.61 51.03 59.43 62.08 57.26 51.65 -28.78%
EPS -21.61 -13.84 -8.04 0.86 1.45 2.49 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2027 0.2773 0.3337 0.415 0.4224 0.3325 0.3418 -29.34%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.29 0.485 0.605 0.66 0.67 0.675 0.695 -
P/RPS 0.77 0.90 0.98 0.91 0.89 0.96 1.11 -21.58%
P/EPS -1.10 -2.89 -6.19 62.55 38.02 22.14 76.03 -
EY -90.51 -34.65 -16.16 1.60 2.63 4.52 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.44 1.49 1.30 1.30 1.66 1.68 -20.93%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 28/11/16 26/08/16 -
Price 0.275 0.40 0.46 0.63 0.70 0.635 0.675 -
P/RPS 0.73 0.74 0.74 0.87 0.93 0.91 1.08 -22.92%
P/EPS -1.05 -2.38 -4.71 59.71 39.73 20.83 73.84 -
EY -95.45 -42.01 -21.25 1.67 2.52 4.80 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.19 1.13 1.24 1.36 1.56 1.63 -22.07%

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