[BARAKAH] YoY 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- 97.25%
YoY- -24.23%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
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 215,128 166,854 366,102 87,116 51,241 155 0 -
PBT 2,730 -1,524 38,785 21,654 14,218 -80,635 -228 -
Tax 1,320 16,031 -12,647 -11,058 -227 1,312 0 -
NP 4,050 14,507 26,138 10,596 13,991 -79,323 -228 -
-
NP to SH 4,084 14,533 26,165 10,602 13,992 -79,323 -228 -
-
Tax Rate -48.35% - 32.61% 51.07% 1.60% - - -
Total Cost 211,078 152,347 339,964 76,520 37,250 79,478 228 211.86%
-
Net Worth 423,639 312,017 352,368 174,279 0 -2,062 78,763 32.33%
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 423,639 312,017 352,368 174,279 0 -2,062 78,763 32.33%
NOSH 825,166 802,928 636,617 484,109 213,333 206,248 207,272 25.86%
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 1.88% 8.69% 7.14% 12.16% 27.30% -51,176.13% 0.00% -
ROE 0.96% 4.66% 7.43% 6.08% 0.00% 0.00% -0.29% -
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 26.08 20.78 57.51 18.00 24.02 0.08 0.00 -
EPS 0.50 1.81 4.11 2.19 2.89 -38.46 -0.11 -
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 0.38 5.14%
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 21.45 16.64 36.50 8.69 5.11 0.02 0.00 -
EPS 0.41 1.45 2.61 1.06 1.40 -7.91 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4224 0.3111 0.3513 0.1738 0.00 -0.0021 0.0785 32.34%
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 2.57 4.28 1.38 0.11 0.08 26.61 0.00 -
P/EPS 135.32 49.17 19.34 0.91 0.30 -0.05 -45.45 -
EY 0.74 2.03 5.17 109.50 327.94 -1,923.00 -2.20 -
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 0.13 46.72%
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 2.68 3.56 1.83 7.11 0.08 26.61 0.00 -
P/EPS 141.38 40.88 25.55 58.45 0.30 -0.05 -54.55 -
EY 0.71 2.45 3.91 1.71 327.94 -1,923.00 -1.83 -
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 0.16 42.81%

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