[BARAKAH] QoQ Quarter Result on 31-Dec-2012

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- 14.82%
YoY- 120.25%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 87,116 57,716 64,459 89,610 51,241 37,073 155 6684.29%
PBT 21,654 7,150 10,664 18,080 14,218 3,083 90 3755.51%
Tax -11,058 -1,784 -1,656 -2,020 -227 -2,003 -158 1593.91%
NP 10,596 5,366 9,008 16,060 13,991 1,080 -68 -
-
NP to SH 10,602 5,375 9,015 16,066 13,992 1,087 -68 -
-
Tax Rate 51.07% 24.95% 15.53% 11.17% 1.60% 64.97% 175.56% -
Total Cost 76,520 52,350 55,451 73,550 37,250 35,993 223 4783.94%
-
Net Worth 174,279 159,797 0 68,197 0 -2,133 -2,266 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 174,279 159,797 0 68,197 0 -2,133 -2,266 -
NOSH 484,109 484,234 160,000 225,000 213,333 213,333 226,666 65.76%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.16% 9.30% 13.97% 17.92% 27.30% 2.91% -43.87% -
ROE 6.08% 3.36% 0.00% 23.56% 0.00% 0.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.00 11.92 40.29 39.83 24.02 17.38 0.07 3930.11%
EPS 2.19 1.11 1.86 3.32 2.89 0.22 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.00 0.3031 0.00 -0.01 -0.01 -
Adjusted Per Share Value based on latest NOSH - 225,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.69 5.75 6.43 8.93 5.11 3.70 0.02 5615.51%
EPS 1.06 0.54 0.90 1.60 1.40 0.11 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1738 0.1593 0.00 0.068 0.00 -0.0021 -0.0023 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.11 0.17 0.05 0.05 0.08 0.12 29.25 -97.57%
P/EPS 0.91 1.80 0.35 0.28 0.30 3.93 -66.67 -
EY 109.50 55.50 281.72 357.02 327.94 25.48 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.00 0.07 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 01/11/13 20/05/13 28/02/13 29/11/12 29/08/12 23/05/12 -
Price 1.28 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 7.11 0.17 0.05 0.05 0.08 0.12 29.25 -61.01%
P/EPS 58.45 1.80 0.35 0.28 0.30 3.93 -66.67 -
EY 1.71 55.50 281.72 357.02 327.94 25.48 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 0.06 0.00 0.07 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