[BARAKAH] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -123943.73%
YoY- -1692.45%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 500,173 211,785 150,715 464,397 10,987 157,681 148,784 22.38%
PBT 62,850 35,894 25,233 -382,055 -19,696 -22,202 19,800 21.21%
Tax -12,687 -5,460 -6,010 95,514 3,681 5,544 -5,273 15.75%
NP 50,163 30,434 19,223 -286,541 -16,015 -16,658 14,527 22.93%
-
NP to SH 50,175 30,456 19,239 -286,541 -15,986 -16,619 14,511 22.95%
-
Tax Rate 20.19% 15.21% 23.82% - - - 26.63% -
Total Cost 450,010 181,351 131,492 750,938 27,002 174,339 134,257 22.32%
-
Net Worth 330,703 159,785 -2,199 49,199 24,752 78,352 74,713 28.12%
Dividend
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 330,703 159,785 -2,199 49,199 24,752 78,352 74,713 28.12%
NOSH 619,759 484,197 220,000 204,999 206,270 206,191 83,014 39.78%
Ratio Analysis
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.03% 14.37% 12.75% -61.70% -145.76% -10.56% 9.76% -
ROE 15.17% 19.06% 0.00% -582.40% -64.58% -21.21% 19.42% -
Per Share
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 80.70 43.74 68.51 226.54 5.33 76.47 179.23 -12.44%
EPS 8.10 6.29 3.97 -0.14 -7.75 -8.06 17.48 -12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5336 0.33 -0.01 0.24 0.12 0.38 0.90 -8.34%
Adjusted Per Share Value based on latest NOSH - 173,333
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 49.68 21.04 14.97 46.13 1.09 15.66 14.78 22.38%
EPS 4.98 3.03 1.91 -28.46 -1.59 -1.65 1.44 22.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3285 0.1587 -0.0022 0.0489 0.0246 0.0778 0.0742 28.12%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 28/06/13 29/06/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.41 0.02 0.02 0.05 0.13 0.40 0.50 -
P/RPS 1.75 0.05 0.03 0.02 2.44 0.52 0.28 35.70%
P/EPS 17.42 0.32 0.23 -0.04 -1.68 -4.96 2.86 35.12%
EY 5.74 314.50 437.25 -2,795.52 -59.62 -20.15 34.96 -25.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 0.06 0.00 0.21 1.08 1.05 0.56 29.47%
Price Multiplier on Announcement Date
30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 01/11/13 29/08/12 23/11/11 23/11/10 03/12/09 25/11/08 -
Price 1.29 0.02 0.02 0.07 0.13 0.22 0.47 -
P/RPS 1.60 0.05 0.03 0.03 2.44 0.29 0.26 35.35%
P/EPS 15.93 0.32 0.23 -0.05 -1.68 -2.73 2.69 34.48%
EY 6.28 314.50 437.25 -1,996.80 -59.62 -36.64 37.19 -25.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.06 0.00 0.29 1.08 0.58 0.52 29.19%

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