[BARAKAH] QoQ 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- 139.93%
YoY- 4.57%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 366,102 256,041 159,707 84,425 82,762 87,116 57,716 241.51%
PBT 38,785 34,597 16,785 11,468 6,228 21,654 7,150 207.77%
Tax -12,647 -6,193 -4,447 -2,047 -2,303 -11,058 -1,784 267.71%
NP 26,138 28,404 12,338 9,421 3,925 10,596 5,366 186.52%
-
NP to SH 26,165 28,399 12,349 9,427 3,929 10,602 5,375 186.40%
-
Tax Rate 32.61% 17.90% 26.49% 17.85% 36.98% 51.07% 24.95% -
Total Cost 339,964 227,637 147,369 75,004 78,837 76,520 52,350 246.89%
-
Net Worth 352,368 330,866 301,712 288,887 276,135 174,279 159,797 69.17%
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 352,368 330,866 301,712 288,887 276,135 174,279 159,797 69.17%
NOSH 636,617 620,065 620,552 620,197 613,906 484,109 484,234 19.94%
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 7.14% 11.09% 7.73% 11.16% 4.74% 12.16% 9.30% -
ROE 7.43% 8.58% 4.09% 3.26% 1.42% 6.08% 3.36% -
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 57.51 41.29 25.74 13.61 13.48 18.00 11.92 184.70%
EPS 4.11 4.58 1.99 1.52 0.64 2.19 1.11 138.76%
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 36.36 25.43 15.86 8.39 8.22 8.65 5.73 241.59%
EPS 2.60 2.82 1.23 0.94 0.39 1.05 0.53 187.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.3286 0.2997 0.2869 0.2743 0.1731 0.1587 69.18%
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 1.38 3.41 6.29 10.87 11.35 0.11 0.17 302.37%
P/EPS 19.34 30.79 81.41 97.37 239.06 0.91 1.80 384.81%
EY 5.17 3.25 1.23 1.03 0.42 109.50 55.50 -79.36%
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 1.83 3.12 5.87 11.61 11.42 7.11 0.17 385.42%
P/EPS 25.55 28.17 75.88 103.95 240.63 58.45 1.80 483.41%
EY 3.91 3.55 1.32 0.96 0.42 1.71 55.50 -82.85%
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