[BARAKAH] YoY Annualized Quarter 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- 1.11%
YoY- 23.55%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 CAGR
Revenue 622,586 592,570 866,275 298,901 201,956 619 0 -
PBT 16,367 5,593 101,635 57,548 39,451 -81,088 -756 -
Tax -1,905 13,204 -25,334 -16,518 -6,237 1,320 -17,304 -30.74%
NP 14,462 18,797 76,301 41,030 33,214 -79,768 -18,060 -
-
NP to SH 14,534 18,849 76,340 41,058 33,231 -79,768 -18,031 -
-
Tax Rate 11.64% -236.08% 24.93% 28.70% 15.81% - - -
Total Cost 608,124 573,773 789,974 257,871 168,742 80,387 18,060 79.60%
-
Net Worth 423,639 313,022 352,055 174,508 0 -2,062 49,504 42.97%
Dividend
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 CAGR
Net Worth 423,639 313,022 352,055 174,508 0 -2,062 49,504 42.97%
NOSH 825,166 805,512 636,053 484,746 207,105,009 206,225 206,268 25.96%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 CAGR
NP Margin 2.32% 3.17% 8.81% 13.73% 16.45% -12,886.59% 0.00% -
ROE 3.43% 6.02% 21.68% 23.53% 0.00% 0.00% -36.42% -
Per Share
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 CAGR
RPS 75.48 73.56 136.20 61.66 0.10 0.30 0.00 -
EPS 1.76 2.34 12.01 8.47 6.86 -38.68 -8.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5136 0.3886 0.5535 0.36 0.00 -0.01 0.24 13.50%
Adjusted Per Share Value based on latest NOSH - 484,109
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 CAGR
RPS 61.84 58.86 86.04 29.69 20.06 0.06 0.00 -
EPS 1.44 1.87 7.58 4.08 3.30 -7.92 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4208 0.3109 0.3497 0.1733 0.00 -0.002 0.0492 42.95%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 30/12/11 30/12/10 -
Price 0.67 0.89 0.795 0.02 0.02 0.02 0.05 -
P/RPS 0.89 1.21 0.58 0.03 20.51 6.66 0.00 -
P/EPS 38.02 38.03 6.62 0.24 124.65 -0.05 -0.57 -
EY 2.63 2.63 15.10 423.50 0.80 -1,934.00 -174.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 2.29 1.44 0.06 0.00 0.00 0.21 35.46%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 26/11/13 29/11/12 29/02/12 28/02/11 -
Price 0.70 0.74 1.05 1.28 0.02 0.02 0.06 -
P/RPS 0.93 1.01 0.77 2.08 20.51 6.66 0.00 -
P/EPS 39.73 31.62 8.75 15.11 124.65 -0.05 -0.69 -
EY 2.52 3.16 11.43 6.62 0.80 -1,934.00 -145.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.90 1.90 3.56 0.00 0.00 0.25 32.58%

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