[BARAKAH] QoQ Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
01-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 21.44%
YoY- 58.3%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 167,187 82,762 298,901 211,785 154,069 89,610 201,956 -11.84%
PBT 17,696 6,228 57,548 35,894 28,745 18,080 39,451 -41.43%
Tax -4,350 -2,303 -16,518 -5,460 -3,676 -2,020 -6,237 -21.37%
NP 13,346 3,925 41,030 30,434 25,069 16,060 33,214 -45.57%
-
NP to SH 13,357 3,929 41,058 30,456 25,080 16,066 33,231 -45.56%
-
Tax Rate 24.58% 36.98% 28.70% 15.21% 12.79% 11.17% 15.81% -
Total Cost 153,841 78,837 257,871 181,351 129,000 73,550 168,742 -5.98%
-
Net Worth 288,041 276,135 174,508 159,785 0 62,773,524 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 288,041 276,135 174,508 159,785 0 62,773,524 0 -
NOSH 618,379 613,906 484,746 484,197 160,000 207,105,004 207,105,004 -97.93%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.98% 4.74% 13.73% 14.37% 16.27% 17.92% 16.45% -
ROE 4.64% 1.42% 23.53% 19.06% 0.00% 0.03% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.04 13.48 61.66 43.74 96.29 0.04 0.10 4095.84%
EPS 2.16 0.64 8.47 6.29 5.18 3.32 6.86 -53.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4658 0.4498 0.36 0.33 0.00 0.3031 0.00 -
Adjusted Per Share Value based on latest NOSH - 484,234
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.61 8.22 29.69 21.04 15.30 8.90 20.06 -11.83%
EPS 1.33 0.39 4.08 3.03 2.49 1.60 3.30 -45.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2861 0.2743 0.1733 0.1587 0.00 62.3502 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.48 1.53 0.02 0.02 0.02 0.02 0.02 -
P/RPS 5.47 11.35 0.03 0.05 0.02 46.22 20.51 -58.60%
P/EPS 68.52 239.06 0.24 0.32 0.13 257.82 124.65 -32.92%
EY 1.46 0.42 423.50 314.50 783.75 0.39 0.80 49.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 3.40 0.06 0.06 0.00 0.07 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 26/11/13 01/11/13 20/05/13 28/02/13 29/11/12 -
Price 1.58 1.54 1.28 0.02 0.02 0.02 0.02 -
P/RPS 5.84 11.42 2.08 0.05 0.02 46.22 20.51 -56.75%
P/EPS 73.15 240.63 15.11 0.32 0.13 257.82 124.65 -29.92%
EY 1.37 0.42 6.62 314.50 783.75 0.39 0.80 43.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 3.42 3.56 0.06 0.00 0.07 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