[BARAKAH] QoQ Annualized Quarter Result on 30-Sep-2013 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 1.11%
YoY- 23.55%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 488,264 668,748 496,572 298,901 282,380 616,276 89,610 210.60%
PBT 56,508 70,784 37,368 57,548 47,858 114,980 18,080 114.21%
Tax -12,988 -17,400 -13,818 -16,518 -7,280 -14,704 -2,020 246.95%
NP 43,520 53,384 23,550 41,030 40,578 100,276 16,060 94.72%
-
NP to SH 43,554 53,428 23,574 41,058 40,608 100,320 16,066 94.77%
-
Tax Rate 22.98% 24.58% 36.98% 28.70% 15.21% 12.79% 11.17% -
Total Cost 444,744 615,364 473,022 257,871 241,801 516,000 73,550 233.00%
-
Net Worth 301,162 288,041 276,135 174,508 159,785 0 62,773,526 -97.18%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 301,162 288,041 276,135 174,508 159,785 0 62,773,526 -97.18%
NOSH 619,421 618,379 613,906 484,746 484,197 160,000 207,105,009 -97.94%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.91% 7.98% 4.74% 13.73% 14.37% 16.27% 17.92% -
ROE 14.46% 18.55% 8.54% 23.53% 25.41% 0.00% 0.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 78.83 108.15 80.89 61.66 58.32 385.17 0.04 15838.78%
EPS 7.04 8.64 3.84 8.47 8.39 20.72 3.32 65.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4862 0.4658 0.4498 0.36 0.33 0.00 0.3031 37.14%
Adjusted Per Share Value based on latest NOSH - 484,109
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 48.50 66.42 49.32 29.69 28.05 61.21 8.90 210.63%
EPS 4.33 5.31 2.34 4.08 4.03 9.96 1.60 94.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2991 0.2861 0.2743 0.1733 0.1587 0.00 62.3502 -97.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.62 1.48 1.53 0.02 0.02 0.02 0.02 -
P/RPS 2.06 1.37 1.89 0.03 0.03 0.01 46.22 -87.50%
P/EPS 23.04 17.13 39.84 0.24 0.24 0.03 257.82 -80.09%
EY 4.34 5.84 2.51 423.50 419.33 3,135.00 0.39 400.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.18 3.40 0.06 0.06 0.00 0.07 1222.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 27/05/14 25/02/14 26/11/13 01/11/13 20/05/13 28/02/13 -
Price 1.51 1.58 1.54 1.28 0.02 0.02 0.02 -
P/RPS 1.92 1.46 1.90 2.08 0.03 0.01 46.22 -88.07%
P/EPS 21.48 18.29 40.10 15.11 0.24 0.03 257.82 -81.01%
EY 4.66 5.47 2.49 6.62 419.33 3,135.00 0.39 425.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 3.39 3.42 3.56 0.06 0.00 0.07 1163.16%

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