[BARAKAH] QoQ Quarter Result on 30-Sep-2012 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 1187.21%
YoY- 126.68%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 57,716 64,459 89,610 51,241 37,073 155 155 5094.49%
PBT 7,150 10,664 18,080 14,218 3,083 90 -80,635 -
Tax -1,784 -1,656 -2,020 -227 -2,003 -158 1,312 -
NP 5,366 9,008 16,060 13,991 1,080 -68 -79,323 -
-
NP to SH 5,375 9,015 16,066 13,992 1,087 -68 -79,323 -
-
Tax Rate 24.95% 15.53% 11.17% 1.60% 64.97% 175.56% - -
Total Cost 52,350 55,451 73,550 37,250 35,993 223 79,478 -24.31%
-
Net Worth 159,797 0 68,197 0 -2,133 -2,266 -2,062 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 159,797 0 68,197 0 -2,133 -2,266 -2,062 -
NOSH 484,234 160,000 225,000 213,333 213,333 226,666 206,248 76.74%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.30% 13.97% 17.92% 27.30% 2.91% -43.87% -51,176.13% -
ROE 3.36% 0.00% 23.56% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.92 40.29 39.83 24.02 17.38 0.07 0.08 2719.13%
EPS 1.11 1.86 3.32 2.89 0.22 -0.03 -38.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.00 0.3031 0.00 -0.01 -0.01 -0.01 -
Adjusted Per Share Value based on latest NOSH - 213,333
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.75 6.43 8.93 5.11 3.70 0.02 0.02 4271.09%
EPS 0.54 0.90 1.60 1.40 0.11 -0.01 -7.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1593 0.00 0.068 0.00 -0.0021 -0.0023 -0.0021 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.17 0.05 0.05 0.08 0.12 29.25 26.61 -96.56%
P/EPS 1.80 0.35 0.28 0.30 3.93 -66.67 -0.05 -
EY 55.50 281.72 357.02 327.94 25.48 -1.50 -1,923.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.00 0.07 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 01/11/13 20/05/13 28/02/13 29/11/12 29/08/12 23/05/12 29/02/12 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.17 0.05 0.05 0.08 0.12 29.25 26.61 -96.56%
P/EPS 1.80 0.35 0.28 0.30 3.93 -66.67 -0.05 -
EY 55.50 281.72 357.02 327.94 25.48 -1.50 -1,923.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.00 0.07 0.00 0.00 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