[BARAKAH] QoQ TTM 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- 1.42%
YoY- -26.78%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 866,275 582,935 414,010 312,019 292,053 298,901 263,026 120.88%
PBT 101,635 69,078 56,208 46,573 45,769 57,621 50,112 60.02%
Tax -25,334 -14,990 -19,855 -17,192 -16,801 -16,518 -5,687 170.00%
NP 76,301 54,088 36,353 29,381 28,968 41,103 44,425 43.27%
-
NP to SH 76,340 54,104 36,380 29,406 28,994 41,131 44,448 43.27%
-
Tax Rate 24.93% 21.70% 35.32% 36.91% 36.71% 28.67% 11.35% -
Total Cost 789,974 528,847 377,657 282,638 263,085 257,798 218,601 134.94%
-
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 8.81% 9.28% 8.78% 9.42% 9.92% 13.75% 16.89% -
ROE 21.66% 16.35% 12.06% 10.18% 10.50% 23.60% 27.82% -
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 136.07 94.01 66.72 50.31 47.57 61.74 54.32 84.13%
EPS 11.99 8.73 5.86 4.74 4.72 8.50 9.18 19.42%
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 86.04 57.90 41.12 30.99 29.01 29.69 26.13 120.85%
EPS 7.58 5.37 3.61 2.92 2.88 4.09 4.41 43.34%
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 0.58 1.50 2.43 2.94 3.22 0.03 0.04 491.73%
P/EPS 6.63 16.16 27.63 31.21 32.40 0.24 0.22 862.42%
EY 15.08 6.19 3.62 3.20 3.09 424.81 458.95 -89.67%
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 0.77 1.37 2.26 3.14 3.24 2.07 0.04 614.41%
P/EPS 8.76 14.78 25.76 33.32 32.61 15.07 0.22 1058.26%
EY 11.42 6.76 3.88 3.00 3.07 6.64 458.95 -91.41%
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