[BARAKAH] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -9.4%
YoY- 104.29%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 504,915 592,570 791,818 936,965 972,840 866,275 582,935 -9.12%
PBT -11,377 5,593 45,902 98,329 108,795 101,635 69,078 -
Tax 16,327 13,204 -15,474 -24,051 -26,808 -25,334 -14,990 -
NP 4,950 18,797 30,428 74,278 81,987 76,301 54,088 -79.66%
-
NP to SH 5,001 18,849 30,481 74,320 82,034 76,340 54,104 -79.52%
-
Tax Rate - -236.08% 33.71% 24.46% 24.64% 24.93% 21.70% -
Total Cost 499,965 573,773 761,390 862,687 890,853 789,974 528,847 -3.67%
-
Net Worth 349,226 312,017 287,650 343,948 356,980 352,368 330,866 3.66%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 349,226 312,017 287,650 343,948 356,980 352,368 330,866 3.66%
NOSH 848,666 802,928 804,166 799,137 779,432 636,617 620,065 23.24%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.98% 3.17% 3.84% 7.93% 8.43% 8.81% 9.28% -
ROE 1.43% 6.04% 10.60% 21.61% 22.98% 21.66% 16.35% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 59.50 73.80 98.46 117.25 124.81 136.07 94.01 -26.26%
EPS 0.59 2.35 3.79 9.30 10.52 11.99 8.73 -83.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4115 0.3886 0.3577 0.4304 0.458 0.5535 0.5336 -15.89%
Adjusted Per Share Value based on latest NOSH - 799,137
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 50.15 58.86 78.65 93.06 96.63 86.04 57.90 -9.12%
EPS 0.50 1.87 3.03 7.38 8.15 7.58 5.37 -79.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3469 0.3099 0.2857 0.3416 0.3546 0.35 0.3286 3.67%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.75 0.89 0.93 0.925 0.875 0.795 1.41 -
P/RPS 1.26 1.21 0.94 0.79 0.70 0.58 1.50 -10.96%
P/EPS 127.27 37.91 24.54 9.95 8.31 6.63 16.16 295.34%
EY 0.79 2.64 4.08 10.05 12.03 15.08 6.19 -74.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.29 2.60 2.15 1.91 1.44 2.64 -21.94%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 27/11/15 26/08/15 26/05/15 25/02/15 25/11/14 -
Price 0.675 0.74 0.90 0.83 0.845 1.05 1.29 -
P/RPS 1.13 1.00 0.91 0.71 0.68 0.77 1.37 -12.03%
P/EPS 114.55 31.52 23.74 8.92 8.03 8.76 14.78 291.14%
EY 0.87 3.17 4.21 11.20 12.46 11.42 6.76 -74.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.90 2.52 1.93 1.84 1.90 2.42 -22.82%

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