[BARAKAH] YoY Annualized Quarter 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- 126.64%
YoY- -46.74%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 307,368 413,340 763,960 668,748 616,276 620 296 217.88%
PBT -12,580 6,632 74,512 70,784 114,980 360 -788 58.61%
Tax -5,864 -1,592 -14,084 -17,400 -14,704 -632 196 -
NP -18,444 5,040 60,428 53,384 100,276 -272 -592 77.29%
-
NP to SH -18,392 5,092 60,484 53,428 100,320 -272 -592 77.21%
-
Tax Rate - 24.00% 18.90% 24.58% 12.79% 175.56% - -
Total Cost 325,812 408,300 703,532 615,364 516,000 892 888 167.32%
-
Net Worth 416,201 349,226 356,980 288,041 0 -2,266 80,342 31.50%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 416,201 349,226 356,980 288,041 0 -2,266 80,342 31.50%
NOSH 821,071 848,666 779,432 618,379 160,000 226,666 211,428 25.34%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -6.00% 1.22% 7.91% 7.98% 16.27% -43.87% -200.00% -
ROE -4.42% 1.46% 16.94% 18.55% 0.00% 0.00% -0.74% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 37.43 48.70 98.01 108.15 385.17 0.27 0.14 153.59%
EPS -2.24 0.60 7.76 8.64 20.72 -0.12 -0.28 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5069 0.4115 0.458 0.4658 0.00 -0.01 0.38 4.91%
Adjusted Per Share Value based on latest NOSH - 620,197
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 30.53 41.06 75.88 66.42 61.21 0.06 0.03 216.81%
EPS -1.83 0.51 6.01 5.31 9.96 -0.03 -0.06 76.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4134 0.3469 0.3546 0.2861 0.00 -0.0023 0.0798 31.50%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.66 0.75 0.875 1.48 0.02 0.02 0.07 -
P/RPS 1.76 1.54 0.89 1.37 0.01 7.31 50.00 -42.72%
P/EPS -29.46 125.00 11.28 17.13 0.03 -16.67 -25.00 2.77%
EY -3.39 0.80 8.87 5.84 3,135.00 -6.00 -4.00 -2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.82 1.91 3.18 0.00 0.00 0.18 38.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 26/05/15 27/05/14 20/05/13 23/05/12 27/05/11 -
Price 0.64 0.675 0.845 1.58 0.02 0.02 0.06 -
P/RPS 1.71 1.39 0.86 1.46 0.01 7.31 42.86 -41.51%
P/EPS -28.57 112.50 10.89 18.29 0.03 -16.67 -21.43 4.90%
EY -3.50 0.89 9.18 5.47 3,135.00 -6.00 -4.67 -4.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.64 1.84 3.39 0.00 0.00 0.16 41.00%

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