[BARAKAH] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 129.97%
YoY- 167.86%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 123,832 190,990 366,102 256,041 159,707 84,425 82,762 30.91%
PBT 6,319 18,628 38,785 34,597 16,785 11,468 6,228 0.97%
Tax -1,690 -3,521 -12,647 -6,193 -4,447 -2,047 -2,303 -18.68%
NP 4,629 15,107 26,138 28,404 12,338 9,421 3,925 11.65%
-
NP to SH 4,635 15,121 26,165 28,399 12,349 9,427 3,929 11.68%
-
Tax Rate 26.74% 18.90% 32.61% 17.90% 26.49% 17.85% 36.98% -
Total Cost 119,203 175,883 339,964 227,637 147,369 75,004 78,837 31.83%
-
Net Worth 343,948 356,980 352,368 330,866 301,712 288,887 276,135 15.81%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 343,948 356,980 352,368 330,866 301,712 288,887 276,135 15.81%
NOSH 799,137 779,432 636,617 620,065 620,552 620,197 613,906 19.27%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.74% 7.91% 7.14% 11.09% 7.73% 11.16% 4.74% -
ROE 1.35% 4.24% 7.43% 8.58% 4.09% 3.26% 1.42% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.50 24.50 57.51 41.29 25.74 13.61 13.48 9.78%
EPS 0.58 1.94 4.11 4.58 1.99 1.52 0.64 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4304 0.458 0.5535 0.5336 0.4862 0.4658 0.4498 -2.90%
Adjusted Per Share Value based on latest NOSH - 620,065
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.30 18.97 36.36 25.43 15.86 8.39 8.22 30.92%
EPS 0.46 1.50 2.60 2.82 1.23 0.94 0.39 11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3416 0.3546 0.35 0.3286 0.2997 0.2869 0.2743 15.79%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.925 0.875 0.795 1.41 1.62 1.48 1.53 -
P/RPS 5.97 3.57 1.38 3.41 6.29 10.87 11.35 -34.91%
P/EPS 159.48 45.10 19.34 30.79 81.41 97.37 239.06 -23.70%
EY 0.63 2.22 5.17 3.25 1.23 1.03 0.42 31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.91 1.44 2.64 3.33 3.18 3.40 -26.38%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 25/02/15 25/11/14 29/08/14 27/05/14 25/02/14 -
Price 0.83 0.845 1.05 1.29 1.51 1.58 1.54 -
P/RPS 5.36 3.45 1.83 3.12 5.87 11.61 11.42 -39.68%
P/EPS 143.10 43.56 25.55 28.17 75.88 103.95 240.63 -29.34%
EY 0.70 2.30 3.91 3.55 1.32 0.96 0.42 40.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.84 1.90 2.42 3.11 3.39 3.42 -31.78%

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