[BARAKAH] QoQ Annualized Quarter 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- 524.42%
YoY- 36982.35%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 496,572 298,901 282,380 616,276 89,610 201,956 200,953 82.47%
PBT 37,368 57,548 47,858 114,980 18,080 39,451 33,644 7.22%
Tax -13,818 -16,518 -7,280 -14,704 -2,020 -6,237 -8,013 43.65%
NP 23,550 41,030 40,578 100,276 16,060 33,214 25,630 -5.47%
-
NP to SH 23,574 41,058 40,608 100,320 16,066 33,231 25,652 -5.46%
-
Tax Rate 36.98% 28.70% 15.21% 12.79% 11.17% 15.81% 23.82% -
Total Cost 473,022 257,871 241,801 516,000 73,550 168,742 175,322 93.45%
-
Net Worth 276,135 174,508 159,785 0 62,773,526 0 -2,199 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 276,135 174,508 159,785 0 62,773,526 0 -2,199 -
NOSH 613,906 484,746 484,197 160,000 207,105,009 207,105,009 220,000 97.83%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.74% 13.73% 14.37% 16.27% 17.92% 16.45% 12.75% -
ROE 8.54% 23.53% 25.41% 0.00% 0.03% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 80.89 61.66 58.32 385.17 0.04 0.10 91.34 -7.76%
EPS 3.84 8.47 8.39 20.72 3.32 6.86 5.29 -19.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4498 0.36 0.33 0.00 0.3031 0.00 -0.01 -
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 49.51 29.80 28.16 61.45 8.93 20.14 20.04 82.45%
EPS 2.35 4.09 4.05 10.00 1.60 3.31 2.56 -5.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2753 0.174 0.1593 0.00 62.5893 0.00 -0.0022 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.53 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 1.89 0.03 0.03 0.01 46.22 20.51 0.02 1957.57%
P/EPS 39.84 0.24 0.24 0.03 257.82 124.65 0.17 3663.54%
EY 2.51 423.50 419.33 3,135.00 0.39 0.80 583.00 -97.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 0.06 0.06 0.00 0.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 01/11/13 20/05/13 28/02/13 29/11/12 29/08/12 -
Price 1.54 1.28 0.02 0.02 0.02 0.02 0.02 -
P/RPS 1.90 2.08 0.03 0.01 46.22 20.51 0.02 1964.80%
P/EPS 40.10 15.11 0.24 0.03 257.82 124.65 0.17 3679.85%
EY 2.49 6.62 419.33 3,135.00 0.39 0.80 583.00 -97.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 3.56 0.06 0.00 0.07 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