[BARAKAH] QoQ 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- 97.25%
YoY- -24.23%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 159,707 84,425 82,762 87,116 57,716 64,459 89,610 47.15%
PBT 16,785 11,468 6,228 21,654 7,150 10,664 18,080 -4.84%
Tax -4,447 -2,047 -2,303 -11,058 -1,784 -1,656 -2,020 69.47%
NP 12,338 9,421 3,925 10,596 5,366 9,008 16,060 -16.15%
-
NP to SH 12,349 9,427 3,929 10,602 5,375 9,015 16,066 -16.12%
-
Tax Rate 26.49% 17.85% 36.98% 51.07% 24.95% 15.53% 11.17% -
Total Cost 147,369 75,004 78,837 76,520 52,350 55,451 73,550 59.13%
-
Net Worth 301,712 288,887 276,135 174,279 159,797 0 68,197 170.23%
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 301,712 288,887 276,135 174,279 159,797 0 68,197 170.23%
NOSH 620,552 620,197 613,906 484,109 484,234 160,000 225,000 97.03%
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 7.73% 11.16% 4.74% 12.16% 9.30% 13.97% 17.92% -
ROE 4.09% 3.26% 1.42% 6.08% 3.36% 0.00% 23.56% -
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 25.74 13.61 13.48 18.00 11.92 40.29 39.83 -25.31%
EPS 1.99 1.52 0.64 2.19 1.11 1.86 3.32 -28.97%
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 15.92 8.42 8.25 8.69 5.75 6.43 8.93 47.18%
EPS 1.23 0.94 0.39 1.06 0.54 0.90 1.60 -16.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3008 0.288 0.2753 0.1738 0.1593 0.00 0.068 170.20%
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 6.29 10.87 11.35 0.11 0.17 0.05 0.05 2432.98%
P/EPS 81.41 97.37 239.06 0.91 1.80 0.35 0.28 4334.64%
EY 1.23 1.03 0.42 109.50 55.50 281.72 357.02 -97.74%
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 5.87 11.61 11.42 7.11 0.17 0.05 0.05 2318.62%
P/EPS 75.88 103.95 240.63 58.45 1.80 0.35 0.28 4130.92%
EY 1.32 0.96 0.42 1.71 55.50 281.72 357.02 -97.63%
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