[BARAKAH] YoY Cumulative 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- 63.04%
YoY- -28.5%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/11 30/06/10 30/06/09 CAGR
Revenue 129,472 240,264 314,822 244,132 310 8,561 125,549 0.38%
PBT -85,011 11,136 24,947 28,254 -308 -17,030 1,390 -
Tax -1,721 -2,673 -5,211 -6,494 77 3,682 -313 23.72%
NP -86,732 8,463 19,736 21,760 -231 -13,348 1,077 -
-
NP to SH -86,711 8,483 19,756 21,777 -231 -13,319 1,108 -
-
Tax Rate - 24.00% 20.89% 22.98% - - 22.52% -
Total Cost 216,204 231,801 295,086 222,372 541 21,909 124,472 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 -25.89% 2.49% 5.72% 7.23% -0.30% -49.69% 1.15% -
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 15.68 29.17 39.20 39.41 0.15 4.15 61.19 -15.64%
EPS -10.50 1.03 2.46 3.52 -0.11 -6.46 0.54 -
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 12.86 23.86 31.27 24.25 0.03 0.85 12.47 0.38%
EPS -8.61 0.84 1.96 2.16 -0.02 -1.32 0.11 -
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 3.86 2.38 2.36 4.11 33.87 3.37 0.92 19.61%
P/EPS -5.76 67.48 37.60 46.08 -45.45 -2.17 103.70 -
EY -17.36 1.48 2.66 2.17 -2.20 -46.14 0.96 -
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 2.93 2.31 2.12 3.83 40.65 3.61 0.74 18.75%
P/EPS -4.38 65.53 33.74 42.95 -54.55 -2.32 83.33 -
EY -22.83 1.53 2.96 2.33 -1.83 -43.07 1.20 -
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