[BARAKAH] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 29.23%
YoY- 130.45%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 292,053 298,901 263,026 242,383 178,079 88,624 192,181 32.07%
PBT 45,769 57,621 50,112 46,045 35,471 -63,244 -147,377 -
Tax -16,801 -16,518 -5,687 -5,906 -4,408 -1,076 16,630 -
NP 28,968 41,103 44,425 40,139 31,063 -64,320 -130,747 -
-
NP to SH 28,994 41,131 44,448 40,160 31,077 -64,312 -130,740 -
-
Tax Rate 36.71% 28.67% 11.35% 12.83% 12.43% - - -
Total Cost 263,085 257,798 218,601 202,244 147,016 152,944 322,928 -12.73%
-
Net Worth 276,135 174,279 159,797 0 68,197 0 -2,133 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 276,135 174,279 159,797 0 68,197 0 -2,133 -
NOSH 613,906 484,109 484,234 160,000 225,000 213,333 213,333 101.92%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.92% 13.75% 16.89% 16.56% 17.44% -72.58% -68.03% -
ROE 10.50% 23.60% 27.82% 0.00% 45.57% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.57 61.74 54.32 151.49 79.15 41.54 90.08 -34.59%
EPS 4.72 8.50 9.18 25.10 13.81 -30.15 -61.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4498 0.36 0.33 0.00 0.3031 0.00 -0.01 -
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.01 29.69 26.13 24.07 17.69 8.80 19.09 32.07%
EPS 2.88 4.09 4.41 3.99 3.09 -6.39 -12.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2743 0.1731 0.1587 0.00 0.0677 0.00 -0.0021 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.53 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 3.22 0.03 0.04 0.01 0.03 0.05 0.02 2832.22%
P/EPS 32.40 0.24 0.22 0.08 0.14 -0.07 -0.03 -
EY 3.09 424.81 458.95 1,255.00 690.60 -1,507.31 -3,064.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 0.06 0.06 0.00 0.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 01/11/13 20/05/13 28/02/13 29/11/12 29/08/12 -
Price 1.54 1.28 0.02 0.02 0.02 0.02 0.02 -
P/RPS 3.24 2.07 0.04 0.01 0.03 0.05 0.02 2844.32%
P/EPS 32.61 15.07 0.22 0.08 0.14 -0.07 -0.03 -
EY 3.07 6.64 458.95 1,255.00 690.60 -1,507.31 -3,064.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 3.56 0.06 0.00 0.07 0.00 0.00 -

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