[BARAKAH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 239.96%
YoY- -46.74%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 866,275 500,173 244,132 167,187 82,762 298,901 211,785 155.10%
PBT 101,635 62,850 28,254 17,696 6,228 57,548 35,894 99.76%
Tax -25,334 -12,687 -6,494 -4,350 -2,303 -16,518 -5,460 177.41%
NP 76,301 50,163 21,760 13,346 3,925 41,030 30,434 84.24%
-
NP to SH 76,340 50,175 21,777 13,357 3,929 41,058 30,456 84.21%
-
Tax Rate 24.93% 20.19% 22.98% 24.58% 36.98% 28.70% 15.21% -
Total Cost 789,974 450,010 222,372 153,841 78,837 257,871 181,351 166.00%
-
Net Worth 352,055 330,703 301,162 288,041 276,135 174,508 159,785 69.07%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 352,055 330,703 301,162 288,041 276,135 174,508 159,785 69.07%
NOSH 636,053 619,759 619,421 618,379 613,906 484,746 484,197 19.88%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.81% 10.03% 8.91% 7.98% 4.74% 13.73% 14.37% -
ROE 21.68% 15.17% 7.23% 4.64% 1.42% 23.53% 19.06% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 136.20 80.70 39.41 27.04 13.48 61.66 43.74 112.79%
EPS 12.01 8.10 3.52 2.16 0.64 8.47 6.29 53.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5535 0.5336 0.4862 0.4658 0.4498 0.36 0.33 41.03%
Adjusted Per Share Value based on latest NOSH - 620,197
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 86.04 49.68 24.25 16.61 8.22 29.69 21.04 155.06%
EPS 7.58 4.98 2.16 1.33 0.39 4.08 3.03 83.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3497 0.3285 0.2991 0.2861 0.2743 0.1733 0.1587 69.09%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.795 1.41 1.62 1.48 1.53 0.02 0.02 -
P/RPS 0.58 1.75 4.11 5.47 11.35 0.03 0.05 410.15%
P/EPS 6.62 17.42 46.08 68.52 239.06 0.24 0.32 649.44%
EY 15.10 5.74 2.17 1.46 0.42 423.50 314.50 -86.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.64 3.33 3.18 3.40 0.06 0.06 727.23%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 01/11/13 -
Price 1.05 1.29 1.51 1.58 1.54 1.28 0.02 -
P/RPS 0.77 1.60 3.83 5.84 11.42 2.08 0.05 515.91%
P/EPS 8.75 15.93 42.95 73.15 240.63 15.11 0.32 802.16%
EY 11.43 6.28 2.33 1.37 0.42 6.62 314.50 -88.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.42 3.11 3.39 3.42 3.56 0.06 894.64%

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