[BARAKAH] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 69.43%
YoY- 69.8%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 298,901 88,624 155,262 10,987 189,980 128,024 19.53%
PBT 57,621 -63,244 -150,858 -19,925 -69,772 21,387 23.19%
Tax -16,518 -1,076 18,868 3,682 16,260 -3,774 36.44%
NP 41,103 -64,320 -131,990 -16,243 -53,512 17,613 19.52%
-
NP to SH 41,131 -64,312 -131,990 -16,203 -53,649 17,561 19.61%
-
Tax Rate 28.67% - - - - 17.65% -
Total Cost 257,798 152,944 287,252 27,230 243,492 110,411 19.54%
-
Net Worth 174,279 0 -2,062 49,745 41,253 52,442 28.76%
Dividend
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 174,279 0 -2,062 49,745 41,253 52,442 28.76%
NOSH 484,109 213,333 206,248 207,272 206,267 114,005 35.57%
Ratio Analysis
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 13.75% -72.58% -85.01% -147.84% -28.17% 13.76% -
ROE 23.60% 0.00% 0.00% -32.57% -130.05% 33.49% -
Per Share
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 61.74 41.54 75.28 5.30 92.10 112.30 -11.83%
EPS 8.50 -30.15 -64.00 -7.82 -26.01 15.40 -11.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.00 -0.01 0.24 0.20 0.46 -5.02%
Adjusted Per Share Value based on latest NOSH - 207,272
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 29.69 8.80 15.42 1.09 18.87 12.72 19.53%
EPS 4.09 -6.39 -13.11 -1.61 -5.33 1.74 19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1731 0.00 -0.002 0.0494 0.041 0.0521 28.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/09/13 28/09/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.02 0.02 0.02 0.05 0.15 0.41 -
P/RPS 0.03 0.05 0.03 0.94 0.16 0.37 -41.07%
P/EPS 0.24 -0.07 -0.03 -0.64 -0.58 2.66 -39.73%
EY 424.81 -1,507.31 -3,199.79 -156.34 -173.40 37.57 66.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.00 0.00 0.21 0.75 0.89 -43.31%
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/11/13 29/11/12 29/02/12 28/02/11 25/02/10 - -
Price 1.28 0.02 0.02 0.06 0.17 0.00 -
P/RPS 2.07 0.05 0.03 1.13 0.18 0.00 -
P/EPS 15.07 -0.07 -0.03 -0.77 -0.65 0.00 -
EY 6.64 -1,507.31 -3,199.79 -130.29 -153.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 0.00 0.00 0.25 0.85 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