[BARAKAH] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 29.23%
YoY- 130.45%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 504,915 972,840 312,019 242,383 155,343 8,359 134,204 24.68%
PBT -11,377 108,795 46,573 46,045 -150,571 -11,786 -79,124 -27.59%
Tax 16,327 -26,808 -17,192 -5,906 18,661 1,537 16,711 -0.38%
NP 4,950 81,987 29,381 40,139 -131,910 -10,249 -62,413 -
-
NP to SH 5,001 82,034 29,406 40,160 -131,910 -10,249 -62,512 -
-
Tax Rate - 24.64% 36.91% 12.83% - - - -
Total Cost 499,965 890,853 282,638 202,244 287,253 18,608 196,617 16.81%
-
Net Worth 349,226 356,980 288,887 0 -2,266 80,342 35,045 46.64%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 349,226 356,980 288,887 0 -2,266 80,342 35,045 46.64%
NOSH 848,666 779,432 620,197 160,000 226,666 211,428 206,148 26.57%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.98% 8.43% 9.42% 16.56% -84.92% -122.61% -46.51% -
ROE 1.43% 22.98% 10.18% 0.00% 0.00% -12.76% -178.38% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 59.50 124.81 50.31 151.49 68.53 3.95 65.10 -1.48%
EPS 0.59 10.52 4.74 25.10 -58.20 -4.85 -30.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4115 0.458 0.4658 0.00 -0.01 0.38 0.17 15.85%
Adjusted Per Share Value based on latest NOSH - 160,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 50.15 96.63 30.99 24.07 15.43 0.83 13.33 24.68%
EPS 0.50 8.15 2.92 3.99 -13.10 -1.02 -6.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3469 0.3546 0.2869 0.00 -0.0023 0.0798 0.0348 46.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.75 0.875 1.48 0.02 0.02 0.07 0.12 -
P/RPS 1.26 0.70 2.94 0.01 0.03 1.77 0.18 38.26%
P/EPS 127.27 8.31 31.21 0.08 -0.03 -1.44 -0.40 -
EY 0.79 12.03 3.20 1,255.00 -2,909.78 -69.25 -252.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.91 3.18 0.00 0.00 0.18 0.71 16.96%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 26/05/15 27/05/14 20/05/13 23/05/12 27/05/11 27/05/10 -
Price 0.675 0.845 1.58 0.02 0.02 0.06 0.14 -
P/RPS 1.13 0.68 3.14 0.01 0.03 1.52 0.22 31.32%
P/EPS 114.55 8.03 33.32 0.08 -0.03 -1.24 -0.46 -
EY 0.87 12.46 3.00 1,255.00 -2,909.78 -80.79 -216.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.84 3.39 0.00 0.00 0.16 0.82 12.23%

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