[BARAKAH] QoQ Annualized Quarter Result on 31-Dec-2012

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- -51.65%
YoY- 120.14%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 298,901 282,380 616,276 89,610 201,956 200,953 620 6025.26%
PBT 57,548 47,858 114,980 18,080 39,451 33,644 360 2836.37%
Tax -16,518 -7,280 -14,704 -2,020 -6,237 -8,013 -632 778.95%
NP 41,030 40,578 100,276 16,060 33,214 25,630 -272 -
-
NP to SH 41,058 40,608 100,320 16,066 33,231 25,652 -272 -
-
Tax Rate 28.70% 15.21% 12.79% 11.17% 15.81% 23.82% 175.56% -
Total Cost 257,871 241,801 516,000 73,550 168,742 175,322 892 4257.07%
-
Net Worth 174,508 159,785 0 62,773,526 0 -2,199 -2,266 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 174,508 159,785 0 62,773,526 0 -2,199 -2,266 -
NOSH 484,746 484,197 160,000 207,105,009 207,105,009 220,000 226,666 65.91%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.73% 14.37% 16.27% 17.92% 16.45% 12.75% -43.87% -
ROE 23.53% 25.41% 0.00% 0.03% 0.00% 0.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 61.66 58.32 385.17 0.04 0.10 91.34 0.27 3623.84%
EPS 8.47 8.39 20.72 3.32 6.86 5.29 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.00 0.3031 0.00 -0.01 -0.01 -
Adjusted Per Share Value based on latest NOSH - 225,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.80 28.16 61.45 8.93 20.14 20.04 0.06 6147.93%
EPS 4.09 4.05 10.00 1.60 3.31 2.56 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.1593 0.00 62.5893 0.00 -0.0022 -0.0023 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.03 0.03 0.01 46.22 20.51 0.02 7.31 -97.42%
P/EPS 0.24 0.24 0.03 257.82 124.65 0.17 -16.67 -
EY 423.50 419.33 3,135.00 0.39 0.80 583.00 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.00 0.07 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 01/11/13 20/05/13 28/02/13 29/11/12 29/08/12 23/05/12 -
Price 1.28 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 2.08 0.03 0.01 46.22 20.51 0.02 7.31 -56.70%
P/EPS 15.11 0.24 0.03 257.82 124.65 0.17 -16.67 -
EY 6.62 419.33 3,135.00 0.39 0.80 583.00 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 0.06 0.00 0.07 0.00 0.00 0.00 -

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