[BARAKAH] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 31.0%
YoY- 129.75%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 190,990 366,102 256,041 159,707 84,425 82,762 87,116 68.84%
PBT 18,628 38,785 34,597 16,785 11,468 6,228 21,654 -9.55%
Tax -3,521 -12,647 -6,193 -4,447 -2,047 -2,303 -11,058 -53.40%
NP 15,107 26,138 28,404 12,338 9,421 3,925 10,596 26.70%
-
NP to SH 15,121 26,165 28,399 12,349 9,427 3,929 10,602 26.73%
-
Tax Rate 18.90% 32.61% 17.90% 26.49% 17.85% 36.98% 51.07% -
Total Cost 175,883 339,964 227,637 147,369 75,004 78,837 76,520 74.25%
-
Net Worth 356,980 352,368 330,866 301,712 288,887 276,135 174,279 61.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 356,980 352,368 330,866 301,712 288,887 276,135 174,279 61.35%
NOSH 779,432 636,617 620,065 620,552 620,197 613,906 484,109 37.40%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.91% 7.14% 11.09% 7.73% 11.16% 4.74% 12.16% -
ROE 4.24% 7.43% 8.58% 4.09% 3.26% 1.42% 6.08% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.50 57.51 41.29 25.74 13.61 13.48 18.00 22.84%
EPS 1.94 4.11 4.58 1.99 1.52 0.64 2.19 -7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.5535 0.5336 0.4862 0.4658 0.4498 0.36 17.42%
Adjusted Per Share Value based on latest NOSH - 620,552
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.04 36.50 25.53 15.92 8.42 8.25 8.69 68.77%
EPS 1.51 2.61 2.83 1.23 0.94 0.39 1.06 26.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3559 0.3513 0.3299 0.3008 0.288 0.2753 0.1738 61.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.875 0.795 1.41 1.62 1.48 1.53 0.02 -
P/RPS 3.57 1.38 3.41 6.29 10.87 11.35 0.11 919.61%
P/EPS 45.10 19.34 30.79 81.41 97.37 239.06 0.91 1252.45%
EY 2.22 5.17 3.25 1.23 1.03 0.42 109.50 -92.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.44 2.64 3.33 3.18 3.40 0.06 906.55%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 -
Price 0.845 1.05 1.29 1.51 1.58 1.54 1.28 -
P/RPS 3.45 1.83 3.12 5.87 11.61 11.42 7.11 -38.27%
P/EPS 43.56 25.55 28.17 75.88 103.95 240.63 58.45 -17.81%
EY 2.30 3.91 3.55 1.32 0.96 0.42 1.71 21.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.90 2.42 3.11 3.39 3.42 3.56 -35.62%

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