[BARAKAH] YoY TTM 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- 46.13%
YoY- 71.58%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 100,693 147,195 234,916 243,253 511,794 518,012 936,965 -29.01%
PBT 161,744 15,004 -304,528 -51,096 -79,780 -8,218 98,329 7.94%
Tax -4,429 -238 -1,700 -10,513 -953 15,742 -24,051 -22.88%
NP 157,315 14,766 -306,228 -61,609 -80,733 7,524 74,278 12.21%
-
NP to SH 157,326 14,777 -306,218 -61,581 -80,660 7,576 74,320 12.21%
-
Tax Rate 2.74% 1.59% - - - - 24.46% -
Total Cost -56,622 132,429 541,144 304,862 592,527 510,488 862,687 -
-
Net Worth 8,324 -155,372 -18,470,879 135,982 334,641 342,847 343,948 -43.54%
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 -18,470,879 135,982 334,641 342,847 343,948 -43.54%
NOSH 1,002,943 835,786 835,786 835,786 825,256 828,735 799,137 3.55%
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 156.23% 10.03% -130.36% -25.33% -15.77% 1.45% 7.93% -
ROE 1,889.93% 0.00% 0.00% -45.29% -24.10% 2.21% 21.61% -
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 10.04 17.61 28.11 29.37 62.02 62.51 117.25 -31.44%
EPS 15.69 1.77 -36.64 -7.44 -9.77 0.91 9.30 8.36%
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 10.00 14.62 23.33 24.16 50.83 51.45 93.06 -29.01%
EPS 15.63 1.47 -30.42 -6.12 -8.01 0.75 7.38 12.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 -0.1543 -18.3463 0.1351 0.3324 0.3405 0.3416 -43.50%
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 0.80 0.31 0.09 0.20 0.98 1.11 0.79 0.19%
P/EPS 0.51 3.11 -0.07 -0.81 -6.19 76.03 9.95 -36.64%
EY 196.08 32.15 -1,465.53 -123.93 -16.16 1.32 10.05 57.83%
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 0.85 0.34 0.07 0.31 0.74 1.08 0.71 2.80%
P/EPS 0.54 3.39 -0.05 -1.21 -4.71 73.84 8.92 -35.00%
EY 184.55 29.47 -1,831.92 -82.62 -21.25 1.35 11.20 53.79%
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