[BARAKAH] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 11.5%
YoY- -202.67%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Revenue 113,596 152,208 88,704 97,582 245,262 265,366 258,944 -11.89%
PBT -15,698 13,372 183,644 -9,062 9,668 -55,741 -170,022 -30.65%
Tax -1,202 -1,152 -8,280 -1,338 460 -11,468 -3,442 -14.92%
NP -16,900 12,220 175,364 -10,400 10,128 -67,209 -173,464 -30.08%
-
NP to SH -16,868 12,220 175,376 -10,400 10,130 -67,179 -173,422 -30.10%
-
Tax Rate - 8.62% 4.51% - -4.76% - - -
Total Cost 130,496 139,988 -86,660 107,982 235,134 332,576 432,408 -16.81%
-
Net Worth -21,563 2,206 8,324 -155,372 -18,470,879 135,982 334,869 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Net Worth -21,563 2,206 8,324 -155,372 -18,470,879 135,982 334,869 -
NOSH 1,002,943 1,002,943 1,002,943 835,786 835,786 835,786 825,819 3.03%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
NP Margin -14.88% 8.03% 197.70% -10.66% 4.13% -25.33% -66.99% -
ROE 0.00% 553.82% 2,106.76% 0.00% 0.00% -49.40% -51.79% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 11.33 15.18 8.84 11.68 29.35 32.04 31.36 -14.48%
EPS -1.68 1.22 17.48 -1.24 1.22 -8.12 -21.00 -32.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0215 0.0022 0.0083 -0.1859 -22.10 0.1642 0.4055 -
Adjusted Per Share Value based on latest NOSH - 835,786
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 11.28 15.12 8.81 9.69 24.36 26.36 25.72 -11.89%
EPS -1.68 1.21 17.42 -1.03 1.01 -6.67 -17.23 -30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0214 0.0022 0.0083 -0.1543 -18.3463 0.1351 0.3326 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 -
Price 0.035 0.025 0.08 0.055 0.025 0.06 0.605 -
P/RPS 0.31 0.16 0.90 0.47 0.09 0.19 1.93 -24.50%
P/EPS -2.08 2.05 0.46 -4.42 2.06 -0.74 -2.88 -4.87%
EY -48.05 48.74 218.58 -22.62 48.48 -135.20 -34.71 5.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 11.36 9.64 0.00 0.00 0.37 1.49 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 26/02/24 27/02/23 24/02/22 25/02/21 28/02/20 28/02/19 29/08/17 -
Price 0.04 0.04 0.085 0.06 0.02 0.09 0.46 -
P/RPS 0.35 0.26 0.96 0.51 0.07 0.28 1.47 -19.79%
P/EPS -2.38 3.28 0.49 -4.82 1.65 -1.11 -2.19 1.28%
EY -42.05 30.46 205.72 -20.74 60.60 -90.13 -45.65 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 18.18 10.24 0.00 0.00 0.55 1.13 -

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