[BARAKAH] YoY TTM 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- -7.46%
YoY- 163.96%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM 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 88,624 155,262 10,987 95.86%
PBT 16,367 5,593 101,635 57,621 -63,244 -150,858 -19,925 -
Tax -1,905 13,204 -25,334 -16,518 -1,076 18,868 3,682 -
NP 14,462 18,797 76,301 41,103 -64,320 -131,990 -16,243 -
-
NP to SH 14,534 18,849 76,340 41,131 -64,312 -131,990 -16,203 -
-
Tax Rate 11.64% -236.08% 24.93% 28.67% - - - -
Total Cost 608,124 573,773 789,974 257,798 152,944 287,252 27,230 67.73%
-
Net Worth 423,639 312,017 352,368 174,279 0 -2,062 49,745 42.85%
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 49,745 42.85%
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 2.32% 3.17% 8.81% 13.75% -72.58% -85.01% -147.84% -
ROE 3.43% 6.04% 21.66% 23.60% 0.00% 0.00% -32.57% -
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 73.80 136.07 61.74 41.54 75.28 5.30 55.62%
EPS 1.76 2.35 11.99 8.50 -30.15 -64.00 -7.82 -
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 8.80 15.42 1.09 95.90%
EPS 1.44 1.87 7.58 4.09 -6.39 -13.11 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4208 0.3099 0.35 0.1731 0.00 -0.002 0.0494 42.86%
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 0.05 0.03 0.94 -0.90%
P/EPS 38.02 37.91 6.63 0.24 -0.07 -0.03 -0.64 -
EY 2.63 2.64 15.08 424.81 -1,507.31 -3,199.79 -156.34 -
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 1.00 0.77 2.07 0.05 0.03 1.13 -3.19%
P/EPS 39.73 31.52 8.76 15.07 -0.07 -0.03 -0.77 -
EY 2.52 3.17 11.42 6.64 -1,507.31 -3,199.79 -130.29 -
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