[BARAKAH] QoQ Cumulative Quarter Result on 31-Dec-2013

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2013
Profit Trend
QoQ- -90.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 500,173 244,132 167,187 82,762 298,901 211,785 154,069 119.09%
PBT 62,850 28,254 17,696 6,228 57,548 35,894 28,745 68.37%
Tax -12,687 -6,494 -4,350 -2,303 -16,518 -5,460 -3,676 128.20%
NP 50,163 21,760 13,346 3,925 41,030 30,434 25,069 58.72%
-
NP to SH 50,175 21,777 13,357 3,929 41,058 30,456 25,080 58.70%
-
Tax Rate 20.19% 22.98% 24.58% 36.98% 28.70% 15.21% 12.79% -
Total Cost 450,010 222,372 153,841 78,837 257,871 181,351 129,000 129.83%
-
Net Worth 330,703 301,162 288,041 276,135 174,508 159,785 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 330,703 301,162 288,041 276,135 174,508 159,785 0 -
NOSH 619,759 619,421 618,379 613,906 484,746 484,197 160,000 146.43%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.03% 8.91% 7.98% 4.74% 13.73% 14.37% 16.27% -
ROE 15.17% 7.23% 4.64% 1.42% 23.53% 19.06% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 80.70 39.41 27.04 13.48 61.66 43.74 96.29 -11.09%
EPS 8.10 3.52 2.16 0.64 8.47 6.29 5.18 34.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5336 0.4862 0.4658 0.4498 0.36 0.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 613,906
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 49.87 24.34 16.67 8.25 29.80 21.12 15.36 119.10%
EPS 5.00 2.17 1.33 0.39 4.09 3.04 2.50 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3297 0.3003 0.2872 0.2753 0.174 0.1593 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.41 1.62 1.48 1.53 0.02 0.02 0.02 -
P/RPS 1.75 4.11 5.47 11.35 0.03 0.05 0.02 1865.58%
P/EPS 17.42 46.08 68.52 239.06 0.24 0.32 0.13 2510.81%
EY 5.74 2.17 1.46 0.42 423.50 314.50 783.75 -96.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.33 3.18 3.40 0.06 0.06 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 01/11/13 20/05/13 -
Price 1.29 1.51 1.58 1.54 1.28 0.02 0.02 -
P/RPS 1.60 3.83 5.84 11.42 2.08 0.05 0.02 1751.69%
P/EPS 15.93 42.95 73.15 240.63 15.11 0.32 0.13 2359.86%
EY 6.28 2.33 1.37 0.42 6.62 314.50 783.75 -95.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 3.11 3.39 3.42 3.56 0.06 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