[BARAKAH] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 23.19%
YoY- 142.12%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Revenue 146,339 293,684 232,257 407,458 425,716 500,173 211,785 -5.32%
PBT 22,300 -92,565 -141,672 13,637 7,117 62,850 35,894 -6.80%
Tax 288 -10,971 -1,224 -3,225 -2,827 -12,687 -5,460 -
NP 22,588 -103,536 -142,896 10,412 4,290 50,163 30,434 -4.31%
-
NP to SH 22,594 -103,507 -142,871 10,450 4,316 50,175 30,456 -4.32%
-
Tax Rate -1.29% - - 23.65% 39.72% 20.19% 15.21% -
Total Cost 123,751 397,220 375,153 397,046 421,426 450,010 181,351 -5.49%
-
Net Worth -17,350,925 94,581 277,901 334,811 285,895 330,703 159,785 -
Dividend
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Net Worth -17,350,925 94,581 277,901 334,811 285,895 330,703 159,785 -
NOSH 835,786 835,786 825,366 822,834 799,259 619,759 484,197 8.41%
Ratio Analysis
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
NP Margin 15.44% -35.25% -61.52% 2.56% 1.01% 10.03% 14.37% -
ROE 0.00% -109.44% -51.41% 3.12% 1.51% 15.17% 19.06% -
Per Share
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
RPS 17.51 35.40 28.14 49.52 53.26 80.70 43.74 -12.67%
EPS 2.70 -12.48 -17.31 1.27 0.54 8.10 6.29 -11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -20.76 0.114 0.3367 0.4069 0.3577 0.5336 0.33 -
Adjusted Per Share Value based on latest NOSH - 819,583
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
RPS 14.59 29.28 23.16 40.63 42.45 49.87 21.12 -5.32%
EPS 2.25 -10.32 -14.25 1.04 0.43 5.00 3.04 -4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -17.30 0.0943 0.2771 0.3338 0.2851 0.3297 0.1593 -
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Date 31/03/20 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 -
Price 0.015 0.095 0.485 0.675 0.93 1.41 0.02 -
P/RPS 0.09 0.27 1.72 1.36 1.75 1.75 0.05 9.08%
P/EPS 0.55 -0.76 -2.80 53.15 172.22 17.42 0.32 8.34%
EY 180.22 -131.32 -35.69 1.88 0.58 5.74 314.50 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 1.44 1.66 2.60 2.64 0.06 -
Price Multiplier on Announcement Date
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Date 15/06/20 30/05/19 29/11/17 28/11/16 27/11/15 25/11/14 01/11/13 -
Price 0.02 0.06 0.40 0.635 0.90 1.29 0.02 -
P/RPS 0.11 0.17 1.42 1.28 1.69 1.60 0.05 12.37%
P/EPS 0.74 -0.48 -2.31 50.00 166.67 15.93 0.32 13.21%
EY 135.17 -207.93 -43.27 2.00 0.60 6.28 314.50 -11.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 1.19 1.56 2.52 2.42 0.06 -

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