[BARAKAH] QoQ Annualized Quarter Result on 31-Dec-2013

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2013
Profit Trend
QoQ- -42.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 666,897 488,264 668,748 496,572 298,901 282,380 616,276 5.39%
PBT 83,800 56,508 70,784 37,368 57,548 47,858 114,980 -18.99%
Tax -16,916 -12,988 -17,400 -13,818 -16,518 -7,280 -14,704 9.78%
NP 66,884 43,520 53,384 23,550 41,030 40,578 100,276 -23.64%
-
NP to SH 66,900 43,554 53,428 23,574 41,058 40,608 100,320 -23.65%
-
Tax Rate 20.19% 22.98% 24.58% 36.98% 28.70% 15.21% 12.79% -
Total Cost 600,013 444,744 615,364 473,022 257,871 241,801 516,000 10.56%
-
Net Worth 330,703 301,162 288,041 276,135 174,508 159,785 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 330,703 301,162 288,041 276,135 174,508 159,785 0 -
NOSH 619,759 619,421 618,379 613,906 484,746 484,197 160,000 146.43%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.03% 8.91% 7.98% 4.74% 13.73% 14.37% 16.27% -
ROE 20.23% 14.46% 18.55% 8.54% 23.53% 25.41% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 107.61 78.83 108.15 80.89 61.66 58.32 385.17 -57.23%
EPS 10.80 7.04 8.64 3.84 8.47 8.39 20.72 -35.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5336 0.4862 0.4658 0.4498 0.36 0.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 613,906
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 66.49 48.68 66.68 49.51 29.80 28.16 61.45 5.39%
EPS 6.67 4.34 5.33 2.35 4.09 4.05 10.00 -23.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3297 0.3003 0.2872 0.2753 0.174 0.1593 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.41 1.62 1.48 1.53 0.02 0.02 0.02 -
P/RPS 1.31 2.06 1.37 1.89 0.03 0.03 0.01 2471.73%
P/EPS 13.06 23.04 17.13 39.84 0.24 0.24 0.03 5622.81%
EY 7.66 4.34 5.84 2.51 423.50 419.33 3,135.00 -98.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.33 3.18 3.40 0.06 0.06 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 01/11/13 20/05/13 -
Price 1.29 1.51 1.58 1.54 1.28 0.02 0.02 -
P/RPS 1.20 1.92 1.46 1.90 2.08 0.03 0.01 2325.80%
P/EPS 11.95 21.48 18.29 40.10 15.11 0.24 0.03 5294.06%
EY 8.37 4.66 5.47 2.49 6.62 419.33 3,135.00 -98.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 3.11 3.39 3.42 3.56 0.06 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