[BARAKAH] QoQ Cumulative Quarter Result on 30-Sep-2012 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 72.73%
YoY- 111.6%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 211,785 154,069 89,610 201,956 150,715 155 619 4809.23%
PBT 35,894 28,745 18,080 39,451 25,233 90 -81,088 -
Tax -5,460 -3,676 -2,020 -6,237 -6,010 -158 1,320 -
NP 30,434 25,069 16,060 33,214 19,223 -68 -79,768 -
-
NP to SH 30,456 25,080 16,066 33,231 19,239 -68 -79,768 -
-
Tax Rate 15.21% 12.79% 11.17% 15.81% 23.82% 175.56% - -
Total Cost 181,351 129,000 73,550 168,742 131,492 223 80,387 72.09%
-
Net Worth 159,785 0 62,773,524 0 -2,199 -2,266 -2,062 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 159,785 0 62,773,524 0 -2,199 -2,266 -2,062 -
NOSH 484,197 160,000 207,105,004 207,105,004 220,000 226,666 206,225 76.74%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.37% 16.27% 17.92% 16.45% 12.75% -43.87% -12,886.59% -
ROE 19.06% 0.00% 0.03% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 43.74 96.29 0.04 0.10 68.51 0.07 0.30 2678.58%
EPS 6.29 5.18 3.32 6.86 3.97 -0.03 -38.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.00 0.3031 0.00 -0.01 -0.01 -0.01 -
Adjusted Per Share Value based on latest NOSH - 213,333
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.04 15.30 8.90 20.06 14.97 0.02 0.06 4890.53%
EPS 3.03 2.49 1.60 3.30 1.91 -0.01 -7.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.00 62.3502 0.00 -0.0022 -0.0023 -0.002 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.05 0.02 46.22 20.51 0.03 29.25 6.66 -96.17%
P/EPS 0.32 0.13 257.82 124.65 0.23 -66.67 -0.05 -
EY 314.50 783.75 0.39 0.80 437.25 -1.50 -1,934.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.00 0.07 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 01/11/13 20/05/13 28/02/13 29/11/12 29/08/12 23/05/12 29/02/12 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.05 0.02 46.22 20.51 0.03 29.25 6.66 -96.17%
P/EPS 0.32 0.13 257.82 124.65 0.23 -66.67 -0.05 -
EY 314.50 783.75 0.39 0.80 437.25 -1.50 -1,934.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.00 0.07 0.00 0.00 0.00 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