[BARAKAH] QoQ Cumulative 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- 56.11%
YoY- 36982.35%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 82,762 298,901 211,785 154,069 89,610 201,956 150,715 -32.86%
PBT 6,228 57,548 35,894 28,745 18,080 39,451 25,233 -60.55%
Tax -2,303 -16,518 -5,460 -3,676 -2,020 -6,237 -6,010 -47.15%
NP 3,925 41,030 30,434 25,069 16,060 33,214 19,223 -65.22%
-
NP to SH 3,929 41,058 30,456 25,080 16,066 33,231 19,239 -65.22%
-
Tax Rate 36.98% 28.70% 15.21% 12.79% 11.17% 15.81% 23.82% -
Total Cost 78,837 257,871 181,351 129,000 73,550 168,742 131,492 -28.83%
-
Net Worth 276,135 174,508 159,785 0 62,773,524 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 62,773,524 0 -2,199 -
NOSH 613,906 484,746 484,197 160,000 207,105,004 207,105,004 220,000 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 1.42% 23.53% 19.06% 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 13.48 61.66 43.74 96.29 0.04 0.10 68.51 -66.07%
EPS 0.64 8.47 6.29 5.18 3.32 6.86 3.97 -70.28%
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 8.25 29.80 21.12 15.36 8.93 20.14 15.03 -32.88%
EPS 0.39 4.09 3.04 2.50 1.60 3.31 1.92 -65.34%
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 11.35 0.03 0.05 0.02 46.22 20.51 0.03 5074.72%
P/EPS 239.06 0.24 0.32 0.13 257.82 124.65 0.23 10031.90%
EY 0.42 423.50 314.50 783.75 0.39 0.80 437.25 -99.01%
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 11.42 2.08 0.05 0.02 46.22 20.51 0.03 5095.92%
P/EPS 240.63 15.11 0.32 0.13 257.82 124.65 0.23 10076.09%
EY 0.42 6.62 314.50 783.75 0.39 0.80 437.25 -99.01%
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