[BARAKAH] YoY Annual (Unaudited) Result on 30-Sep-2012 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
YoY- 141.66%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 592,570 866,275 298,901 201,956 619 0 189,979 20.86%
PBT 5,593 101,635 57,548 39,451 -81,088 -756 -69,772 -
Tax 13,204 -25,334 -16,518 -6,237 1,320 -17,304 16,260 -3.40%
NP 18,797 76,301 41,030 33,214 -79,768 -18,060 -53,512 -
-
NP to SH 18,849 76,340 41,058 33,231 -79,768 -18,031 -53,726 -
-
Tax Rate -236.08% 24.93% 28.70% 15.81% - - - -
Total Cost 573,773 789,974 257,871 168,742 80,387 18,060 243,491 15.34%
-
Net Worth 313,022 352,055 174,508 57,600 -2,062 49,504 41,249 40.16%
Dividend
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 313,022 352,055 174,508 57,600 -2,062 49,504 41,249 40.16%
NOSH 805,512 636,053 484,746 213,333 206,225 206,268 206,246 25.47%
Ratio Analysis
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.17% 8.81% 13.73% 16.45% -12,886.59% 0.00% -28.17% -
ROE 6.02% 21.68% 23.53% 57.69% 0.00% -36.42% -130.25% -
Per Share
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 73.56 136.20 61.66 94.67 0.30 0.00 92.11 -3.67%
EPS 2.34 12.01 8.47 6.86 -38.68 -8.74 -26.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3886 0.5535 0.36 0.27 -0.01 0.24 0.20 11.70%
Adjusted Per Share Value based on latest NOSH - 213,333
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 58.86 86.04 29.69 20.06 0.06 0.00 18.87 20.86%
EPS 1.87 7.58 4.08 3.30 -7.92 -1.79 -5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3109 0.3497 0.1733 0.0572 -0.002 0.0492 0.041 40.14%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 30/09/13 28/09/12 30/12/11 30/12/10 31/12/09 -
Price 0.89 0.795 0.02 0.02 0.02 0.05 0.15 -
P/RPS 1.21 0.58 0.03 0.02 6.66 0.00 0.16 40.08%
P/EPS 38.03 6.62 0.24 0.13 -0.05 -0.57 -0.58 -
EY 2.63 15.10 423.50 778.85 -1,934.00 -174.83 -173.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.44 0.06 0.07 0.00 0.21 0.75 20.43%
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 26/11/13 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.74 1.05 1.28 0.02 0.02 0.06 0.17 -
P/RPS 1.01 0.77 2.08 0.02 6.66 0.00 0.18 33.28%
P/EPS 31.62 8.75 15.11 0.13 -0.05 -0.69 -0.65 -
EY 3.16 11.43 6.62 778.85 -1,934.00 -145.69 -153.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.90 3.56 0.07 0.00 0.25 0.85 14.33%

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