[BARAKAH] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 63.04%
YoY- -28.5%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 190,990 866,275 500,173 244,132 167,187 82,762 298,901 -25.83%
PBT 18,628 101,635 62,850 28,254 17,696 6,228 57,548 -52.88%
Tax -3,521 -25,334 -12,687 -6,494 -4,350 -2,303 -16,518 -64.34%
NP 15,107 76,301 50,163 21,760 13,346 3,925 41,030 -48.66%
-
NP to SH 15,121 76,340 50,175 21,777 13,357 3,929 41,058 -48.65%
-
Tax Rate 18.90% 24.93% 20.19% 22.98% 24.58% 36.98% 28.70% -
Total Cost 175,883 789,974 450,010 222,372 153,841 78,837 257,871 -22.53%
-
Net Worth 356,980 352,055 330,703 301,162 288,041 276,135 174,508 61.21%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 356,980 352,055 330,703 301,162 288,041 276,135 174,508 61.21%
NOSH 779,432 636,053 619,759 619,421 618,379 613,906 484,746 37.28%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.91% 8.81% 10.03% 8.91% 7.98% 4.74% 13.73% -
ROE 4.24% 21.68% 15.17% 7.23% 4.64% 1.42% 23.53% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.50 136.20 80.70 39.41 27.04 13.48 61.66 -45.98%
EPS 1.94 12.01 8.10 3.52 2.16 0.64 8.47 -62.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.5535 0.5336 0.4862 0.4658 0.4498 0.36 17.42%
Adjusted Per Share Value based on latest NOSH - 620,552
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.04 86.37 49.87 24.34 16.67 8.25 29.80 -25.83%
EPS 1.51 7.61 5.00 2.17 1.33 0.39 4.09 -48.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3559 0.351 0.3297 0.3003 0.2872 0.2753 0.174 61.20%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.875 0.795 1.41 1.62 1.48 1.53 0.02 -
P/RPS 3.57 0.58 1.75 4.11 5.47 11.35 0.03 2326.40%
P/EPS 45.10 6.62 17.42 46.08 68.52 239.06 0.24 3191.26%
EY 2.22 15.10 5.74 2.17 1.46 0.42 423.50 -96.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.44 2.64 3.33 3.18 3.40 0.06 906.55%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 -
Price 0.845 1.05 1.29 1.51 1.58 1.54 1.28 -
P/RPS 3.45 0.77 1.60 3.83 5.84 11.42 2.08 40.16%
P/EPS 43.56 8.75 15.93 42.95 73.15 240.63 15.11 102.68%
EY 2.30 11.43 6.28 2.33 1.37 0.42 6.62 -50.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.90 2.42 3.11 3.39 3.42 3.56 -35.62%

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