[BARAKAH] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -18.48%
YoY- 7.25%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/11 30/06/10 30/06/09 CAGR
Revenue 258,944 480,528 629,644 488,264 620 17,122 251,098 0.38%
PBT -170,022 22,272 49,894 56,508 -616 -34,060 2,780 -
Tax -3,442 -5,346 -10,422 -12,988 154 7,364 -626 23.72%
NP -173,464 16,926 39,472 43,520 -462 -26,696 2,154 -
-
NP to SH -173,422 16,966 39,512 43,554 -462 -26,638 2,216 -
-
Tax Rate - 24.00% 20.89% 22.98% - - 22.52% -
Total Cost 432,408 463,602 590,172 444,744 1,082 43,818 248,944 7.14%
-
Net Worth 334,869 340,720 345,649 301,162 77,700 26,802 96,437 16.82%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 334,869 340,720 345,649 301,162 77,700 26,802 96,437 16.82%
NOSH 825,819 823,592 803,089 619,421 210,000 206,176 205,185 18.99%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -66.99% 3.52% 6.27% 8.91% -74.52% -155.92% 0.86% -
ROE -51.79% 4.98% 11.43% 14.46% -0.59% -99.38% 2.30% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.36 58.35 78.40 78.83 0.30 8.30 122.38 -15.64%
EPS -21.00 2.06 4.92 7.04 -0.22 -12.92 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4055 0.4137 0.4304 0.4862 0.37 0.13 0.47 -1.82%
Adjusted Per Share Value based on latest NOSH - 620,552
30/06/17 30/06/16 30/06/15 30/06/14 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.72 47.73 62.54 48.50 0.06 1.70 24.94 0.38%
EPS -17.23 1.69 3.92 4.33 -0.05 -2.65 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.3384 0.3433 0.2991 0.0772 0.0266 0.0958 16.82%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/11 30/06/10 30/06/09 -
Price 0.605 0.695 0.925 1.62 0.05 0.14 0.56 -
P/RPS 1.93 1.19 1.18 2.06 16.94 1.69 0.46 19.61%
P/EPS -2.88 33.74 18.80 23.04 -22.73 -1.08 51.85 -
EY -34.71 2.96 5.32 4.34 -4.40 -92.29 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.68 2.15 3.33 0.14 1.08 1.19 2.84%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/11 30/06/10 30/06/09 CAGR
Date 29/08/17 26/08/16 26/08/15 29/08/14 22/08/11 30/08/10 28/08/09 -
Price 0.46 0.675 0.83 1.51 0.06 0.15 0.45 -
P/RPS 1.47 1.16 1.06 1.92 20.32 1.81 0.37 18.80%
P/EPS -2.19 32.77 16.87 21.48 -27.27 -1.16 41.67 -
EY -45.65 3.05 5.93 4.66 -3.67 -86.13 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.63 1.93 3.11 0.16 1.15 0.96 2.05%

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