[BARAKAH] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -139.51%
YoY- 97.63%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 100,693 90,046 105,132 159,494 147,195 197,413 221,036 -40.71%
PBT 161,744 164,520 65,391 -5,034 15,004 27,200 24,370 251.95%
Tax -4,429 -4,164 -958 -813 -238 670 661 -
NP 157,315 160,356 64,433 -5,847 14,766 27,870 25,031 239.42%
-
NP to SH 157,326 160,361 64,438 -5,838 14,777 27,881 25,043 239.33%
-
Tax Rate 2.74% 2.53% 1.47% - 1.59% -2.46% -2.71% -
Total Cost -56,622 -70,310 40,699 165,341 132,429 169,543 196,005 -
-
Net Worth 8,324 1,587 -87,841 -162,560 -155,372 -155,289 -15,921,730 -
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 8,324 1,587 -87,841 -162,560 -155,372 -155,289 -15,921,730 -
NOSH 1,002,943 835,786 835,786 835,786 835,786 835,786 835,786 12.88%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 156.23% 178.08% 61.29% -3.67% 10.03% 14.12% 11.32% -
ROE 1,889.93% 10,098.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.04 10.77 12.58 19.08 17.61 23.62 26.45 -47.48%
EPS 15.69 19.19 7.71 -0.70 1.77 3.34 3.00 200.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 0.0019 -0.1051 -0.1945 -0.1859 -0.1858 -19.05 -
Adjusted Per Share Value based on latest NOSH - 835,786
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.00 8.94 10.44 15.84 14.62 19.61 21.95 -40.70%
EPS 15.63 15.93 6.40 -0.58 1.47 2.77 2.49 239.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 0.0016 -0.0872 -0.1615 -0.1543 -0.1542 -15.8143 -
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.08 0.08 0.07 0.11 0.055 0.05 0.035 -
P/RPS 0.80 0.74 0.56 0.58 0.31 0.21 0.13 234.70%
P/EPS 0.51 0.42 0.91 -15.75 3.11 1.50 1.17 -42.42%
EY 196.08 239.84 110.14 -6.35 32.15 66.72 85.61 73.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.64 42.11 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 29/11/21 29/09/21 27/05/21 25/02/21 26/11/20 28/08/20 -
Price 0.085 0.075 0.07 0.08 0.06 0.05 0.065 -
P/RPS 0.85 0.70 0.56 0.42 0.34 0.21 0.25 125.60%
P/EPS 0.54 0.39 0.91 -11.45 3.39 1.50 2.17 -60.33%
EY 184.55 255.82 110.14 -8.73 29.47 66.72 46.10 151.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.24 39.47 0.00 0.00 0.00 0.00 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