[BARAKAH] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 14.11%
YoY- 85.93%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 567,621 629,644 763,960 866,275 666,897 488,264 668,748 -10.34%
PBT 9,489 49,894 74,512 101,635 83,800 56,508 70,784 -73.77%
Tax -3,769 -10,422 -14,084 -25,334 -16,916 -12,988 -17,400 -63.89%
NP 5,720 39,472 60,428 76,301 66,884 43,520 53,384 -77.41%
-
NP to SH 5,754 39,512 60,484 76,340 66,900 43,554 53,428 -77.33%
-
Tax Rate 39.72% 20.89% 18.90% 24.93% 20.19% 22.98% 24.58% -
Total Cost 561,901 590,172 703,532 789,974 600,013 444,744 615,364 -5.87%
-
Net Worth 285,894 345,649 356,980 352,055 330,703 301,162 288,041 -0.49%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 285,894 345,649 356,980 352,055 330,703 301,162 288,041 -0.49%
NOSH 799,259 803,089 779,432 636,053 619,759 619,421 618,379 18.63%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.01% 6.27% 7.91% 8.81% 10.03% 8.91% 7.98% -
ROE 2.01% 11.43% 16.94% 21.68% 20.23% 14.46% 18.55% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 71.02 78.40 98.01 136.20 107.61 78.83 108.15 -24.43%
EPS 0.72 4.92 7.76 12.01 10.80 7.04 8.64 -80.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3577 0.4304 0.458 0.5535 0.5336 0.4862 0.4658 -16.12%
Adjusted Per Share Value based on latest NOSH - 636,617
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 56.60 62.78 76.17 86.37 66.49 48.68 66.68 -10.34%
EPS 0.57 3.94 6.03 7.61 6.67 4.34 5.33 -77.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2851 0.3446 0.3559 0.351 0.3297 0.3003 0.2872 -0.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.93 0.925 0.875 0.795 1.41 1.62 1.48 -
P/RPS 1.31 1.18 0.89 0.58 1.31 2.06 1.37 -2.93%
P/EPS 129.17 18.80 11.28 6.62 13.06 23.04 17.13 284.06%
EY 0.77 5.32 8.87 15.10 7.66 4.34 5.84 -74.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.15 1.91 1.44 2.64 3.33 3.18 -12.55%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 26/05/15 25/02/15 25/11/14 29/08/14 27/05/14 -
Price 0.90 0.83 0.845 1.05 1.29 1.51 1.58 -
P/RPS 1.27 1.06 0.86 0.77 1.20 1.92 1.46 -8.86%
P/EPS 125.00 16.87 10.89 8.75 11.95 21.48 18.29 259.71%
EY 0.80 5.93 9.18 11.43 8.37 4.66 5.47 -72.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.93 1.84 1.90 2.42 3.11 3.39 -17.92%

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