[BARAKAH] QoQ 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- -40.38%
YoY- 394.48%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 84,425 82,762 87,116 57,716 64,459 89,610 51,241 39.54%
PBT 11,468 6,228 21,654 7,150 10,664 18,080 14,218 -13.36%
Tax -2,047 -2,303 -11,058 -1,784 -1,656 -2,020 -227 333.82%
NP 9,421 3,925 10,596 5,366 9,008 16,060 13,991 -23.19%
-
NP to SH 9,427 3,929 10,602 5,375 9,015 16,066 13,992 -23.16%
-
Tax Rate 17.85% 36.98% 51.07% 24.95% 15.53% 11.17% 1.60% -
Total Cost 75,004 78,837 76,520 52,350 55,451 73,550 37,250 59.52%
-
Net Worth 288,887 276,135 174,279 159,797 0 68,197 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 288,887 276,135 174,279 159,797 0 68,197 0 -
NOSH 620,197 613,906 484,109 484,234 160,000 225,000 213,333 103.82%
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 11.16% 4.74% 12.16% 9.30% 13.97% 17.92% 27.30% -
ROE 3.26% 1.42% 6.08% 3.36% 0.00% 23.56% 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 13.61 13.48 18.00 11.92 40.29 39.83 24.02 -31.55%
EPS 1.52 0.64 2.19 1.11 1.86 3.32 2.89 -34.86%
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 8.42 8.25 8.69 5.75 6.43 8.93 5.11 39.54%
EPS 0.94 0.39 1.06 0.54 0.90 1.60 1.40 -23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.288 0.2753 0.1738 0.1593 0.00 0.068 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 10.87 11.35 0.11 0.17 0.05 0.05 0.08 2550.89%
P/EPS 97.37 239.06 0.91 1.80 0.35 0.28 0.30 4639.50%
EY 1.03 0.42 109.50 55.50 281.72 357.02 327.94 -97.86%
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 11.61 11.42 7.11 0.17 0.05 0.05 0.08 2669.99%
P/EPS 103.95 240.63 58.45 1.80 0.35 0.28 0.30 4850.88%
EY 0.96 0.42 1.71 55.50 281.72 357.02 327.94 -97.96%
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