[BARAKAH] QoQ Cumulative 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- 34.81%
YoY- 23.55%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 244,132 167,187 82,762 298,901 211,785 154,069 89,610 95.42%
PBT 28,254 17,696 6,228 57,548 35,894 28,745 18,080 34.77%
Tax -6,494 -4,350 -2,303 -16,518 -5,460 -3,676 -2,020 118.29%
NP 21,760 13,346 3,925 41,030 30,434 25,069 16,060 22.51%
-
NP to SH 21,777 13,357 3,929 41,058 30,456 25,080 16,066 22.54%
-
Tax Rate 22.98% 24.58% 36.98% 28.70% 15.21% 12.79% 11.17% -
Total Cost 222,372 153,841 78,837 257,871 181,351 129,000 73,550 109.51%
-
Net Worth 301,162 288,041 276,135 174,508 159,785 0 62,773,524 -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 62,773,524 -97.18%
NOSH 619,421 618,379 613,906 484,746 484,197 160,000 207,105,004 -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 7.23% 4.64% 1.42% 23.53% 19.06% 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 39.41 27.04 13.48 61.66 43.74 96.29 0.04 9927.21%
EPS 3.52 2.16 0.64 8.47 6.29 5.18 3.32 3.98%
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 24.34 16.67 8.25 29.80 21.12 15.36 8.93 95.48%
EPS 2.17 1.33 0.39 4.09 3.04 2.50 1.60 22.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3003 0.2872 0.2753 0.174 0.1593 0.00 62.5893 -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 4.11 5.47 11.35 0.03 0.05 0.02 46.22 -80.16%
P/EPS 46.08 68.52 239.06 0.24 0.32 0.13 257.82 -68.37%
EY 2.17 1.46 0.42 423.50 314.50 783.75 0.39 214.98%
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 3.83 5.84 11.42 2.08 0.05 0.02 46.22 -81.07%
P/EPS 42.95 73.15 240.63 15.11 0.32 0.13 257.82 -69.82%
EY 2.33 1.37 0.42 6.62 314.50 783.75 0.39 230.33%
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