[BARAKAH] QoQ Annualized 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- -18.48%
YoY- 7.25%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 763,960 866,275 666,897 488,264 668,748 496,572 298,901 87.04%
PBT 74,512 101,635 83,800 56,508 70,784 37,368 57,548 18.81%
Tax -14,084 -25,334 -16,916 -12,988 -17,400 -13,818 -16,518 -10.09%
NP 60,428 76,301 66,884 43,520 53,384 23,550 41,030 29.47%
-
NP to SH 60,484 76,340 66,900 43,554 53,428 23,574 41,058 29.49%
-
Tax Rate 18.90% 24.93% 20.19% 22.98% 24.58% 36.98% 28.70% -
Total Cost 703,532 789,974 600,013 444,744 615,364 473,022 257,871 95.36%
-
Net Worth 356,980 352,055 330,703 301,162 288,041 276,135 174,508 61.21%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 356,980 352,055 330,703 301,162 288,041 276,135 174,508 61.21%
NOSH 779,432 636,053 619,759 619,421 618,379 613,906 484,746 37.28%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.91% 8.81% 10.03% 8.91% 7.98% 4.74% 13.73% -
ROE 16.94% 21.68% 20.23% 14.46% 18.55% 8.54% 23.53% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 98.01 136.20 107.61 78.83 108.15 80.89 61.66 36.23%
EPS 7.76 12.01 10.80 7.04 8.64 3.84 8.47 -5.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.5535 0.5336 0.4862 0.4658 0.4498 0.36 17.42%
Adjusted Per Share Value based on latest NOSH - 620,552
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.88 86.04 66.24 48.50 66.42 49.32 29.69 87.03%
EPS 6.01 7.58 6.64 4.33 5.31 2.34 4.08 29.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3546 0.3497 0.3285 0.2991 0.2861 0.2743 0.1733 61.24%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.875 0.795 1.41 1.62 1.48 1.53 0.02 -
P/RPS 0.89 0.58 1.31 2.06 1.37 1.89 0.03 860.30%
P/EPS 11.28 6.62 13.06 23.04 17.13 39.84 0.24 1205.42%
EY 8.87 15.10 7.66 4.34 5.84 2.51 423.50 -92.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.44 2.64 3.33 3.18 3.40 0.06 906.55%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 -
Price 0.845 1.05 1.29 1.51 1.58 1.54 1.28 -
P/RPS 0.86 0.77 1.20 1.92 1.46 1.90 2.08 -44.53%
P/EPS 10.89 8.75 11.95 21.48 18.29 40.10 15.11 -19.63%
EY 9.18 11.43 8.37 4.66 5.47 2.49 6.62 24.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.90 2.42 3.11 3.39 3.42 3.56 -35.62%

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