[BARAKAH] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -1.89%
YoY- 964.67%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Revenue 118,154 115,515 100,693 147,195 234,916 243,253 511,794 -20.17%
PBT -5,357 15,152 161,744 15,004 -304,528 -51,096 -79,780 -33.97%
Tax -5,128 -4,544 -4,429 -238 -1,700 -10,513 -953 29.51%
NP -10,485 10,608 157,315 14,766 -306,228 -61,609 -80,733 -26.92%
-
NP to SH -10,464 10,609 157,326 14,777 -306,218 -61,581 -80,660 -26.93%
-
Tax Rate - 29.99% 2.74% 1.59% - - - -
Total Cost 128,639 104,907 -56,622 132,429 541,144 304,862 592,527 -20.92%
-
Net Worth -21,563 2,206 8,324 -155,372 -18,470,879 135,982 334,641 -
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 -18,470,879 135,982 334,641 -
NOSH 1,002,943 1,002,943 1,002,943 835,786 835,786 835,786 825,256 3.04%
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 -8.87% 9.18% 156.23% 10.03% -130.36% -25.33% -15.77% -
ROE 0.00% 480.81% 1,889.93% 0.00% 0.00% -45.29% -24.10% -
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 11.78 11.52 10.04 17.61 28.11 29.37 62.02 -22.52%
EPS -1.04 1.06 15.69 1.77 -36.64 -7.44 -9.77 -29.12%
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 - 1,002,943
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 11.78 11.52 10.04 14.68 23.42 24.25 51.03 -20.17%
EPS -1.04 1.06 15.69 1.47 -30.53 -6.14 -8.04 -26.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0215 0.0022 0.0083 -0.1549 -18.4167 0.1356 0.3337 -
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 0.30 0.22 0.80 0.31 0.09 0.20 0.98 -16.63%
P/EPS -3.35 2.36 0.51 3.11 -0.07 -0.81 -6.19 -9.00%
EY -29.81 42.31 196.08 32.15 -1,465.53 -123.93 -16.16 9.86%
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 0.34 0.35 0.85 0.34 0.07 0.31 0.74 -11.26%
P/EPS -3.83 3.78 0.54 3.39 -0.05 -1.21 -4.71 -3.12%
EY -26.08 26.44 184.55 29.47 -1,831.92 -82.62 -21.25 3.19%
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