[BARAKAH] QoQ TTM 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- -7.46%
YoY- 163.96%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 414,010 312,019 292,053 298,901 263,026 242,383 178,079 75.76%
PBT 56,208 46,573 45,769 57,621 50,112 46,045 35,471 36.03%
Tax -19,855 -17,192 -16,801 -16,518 -5,687 -5,906 -4,408 173.49%
NP 36,353 29,381 28,968 41,103 44,425 40,139 31,063 11.08%
-
NP to SH 36,380 29,406 28,994 41,131 44,448 40,160 31,077 11.10%
-
Tax Rate 35.32% 36.91% 36.71% 28.67% 11.35% 12.83% 12.43% -
Total Cost 377,657 282,638 263,085 257,798 218,601 202,244 147,016 87.89%
-
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 8.78% 9.42% 9.92% 13.75% 16.89% 16.56% 17.44% -
ROE 12.06% 10.18% 10.50% 23.60% 27.82% 0.00% 45.57% -
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 66.72 50.31 47.57 61.74 54.32 151.49 79.15 -10.79%
EPS 5.86 4.74 4.72 8.50 9.18 25.10 13.81 -43.62%
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 41.12 30.99 29.01 29.69 26.13 24.07 17.69 75.74%
EPS 3.61 2.92 2.88 4.09 4.41 3.99 3.09 10.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2997 0.2869 0.2743 0.1731 0.1587 0.00 0.0677 170.34%
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 2.43 2.94 3.22 0.03 0.04 0.01 0.03 1787.20%
P/EPS 27.63 31.21 32.40 0.24 0.22 0.08 0.14 3322.72%
EY 3.62 3.20 3.09 424.81 458.95 1,255.00 690.60 -97.01%
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 2.26 3.14 3.24 2.07 0.04 0.01 0.03 1697.88%
P/EPS 25.76 33.32 32.61 15.07 0.22 0.08 0.14 3166.07%
EY 3.88 3.00 3.07 6.64 458.95 1,255.00 690.60 -96.86%
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