[BARAKAH] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -24.45%
YoY- 69.0%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 88,704 97,582 245,262 265,366 258,944 480,528 629,644 -25.99%
PBT 183,644 -9,062 9,668 -55,741 -170,022 22,272 49,894 22.16%
Tax -8,280 -1,338 460 -11,468 -3,442 -5,346 -10,422 -3.47%
NP 175,364 -10,400 10,128 -67,209 -173,464 16,926 39,472 25.74%
-
NP to SH 175,376 -10,400 10,130 -67,179 -173,422 16,966 39,512 25.72%
-
Tax Rate 4.51% - -4.76% - - 24.00% 20.89% -
Total Cost -86,660 107,982 235,134 332,576 432,408 463,602 590,172 -
-
Net Worth 8,324 -155,372 -18,470,879 135,982 334,869 340,720 345,649 -43.58%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 8,324 -155,372 -18,470,879 135,982 334,869 340,720 345,649 -43.58%
NOSH 1,002,943 835,786 835,786 835,786 825,819 823,592 803,089 3.47%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 197.70% -10.66% 4.13% -25.33% -66.99% 3.52% 6.27% -
ROE 2,106.76% 0.00% 0.00% -49.40% -51.79% 4.98% 11.43% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 8.84 11.68 29.35 32.04 31.36 58.35 78.40 -28.48%
EPS 17.48 -1.24 1.22 -8.12 -21.00 2.06 4.92 21.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 -0.1859 -22.10 0.1642 0.4055 0.4137 0.4304 -45.47%
Adjusted Per Share Value based on latest NOSH - 835,786
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 8.84 9.73 24.45 26.46 25.82 47.91 62.78 -26.00%
EPS 17.48 -1.04 1.01 -6.70 -17.29 1.69 3.94 25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 -0.1549 -18.4167 0.1356 0.3339 0.3397 0.3446 -43.58%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 -
Price 0.08 0.055 0.025 0.06 0.605 0.695 0.925 -
P/RPS 0.90 0.47 0.09 0.19 1.93 1.19 1.18 -4.07%
P/EPS 0.46 -4.42 2.06 -0.74 -2.88 33.74 18.80 -43.44%
EY 218.58 -22.62 48.48 -135.20 -34.71 2.96 5.32 76.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.64 0.00 0.00 0.37 1.49 1.68 2.15 25.92%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/02/22 25/02/21 28/02/20 28/02/19 29/08/17 26/08/16 26/08/15 -
Price 0.085 0.06 0.02 0.09 0.46 0.675 0.83 -
P/RPS 0.96 0.51 0.07 0.28 1.47 1.16 1.06 -1.51%
P/EPS 0.49 -4.82 1.65 -1.11 -2.19 32.77 16.87 -41.93%
EY 205.72 -20.74 60.60 -90.13 -45.65 3.05 5.93 72.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.24 0.00 0.00 0.55 1.13 1.63 1.93 29.22%

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