[BARAKAH] QoQ Quarter Result on 31-Dec-2013

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2013
Profit Trend
QoQ- -62.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 256,041 159,707 84,425 82,762 87,116 57,716 64,459 150.60%
PBT 34,597 16,785 11,468 6,228 21,654 7,150 10,664 118.99%
Tax -6,193 -4,447 -2,047 -2,303 -11,058 -1,784 -1,656 140.73%
NP 28,404 12,338 9,421 3,925 10,596 5,366 9,008 114.88%
-
NP to SH 28,399 12,349 9,427 3,929 10,602 5,375 9,015 114.74%
-
Tax Rate 17.90% 26.49% 17.85% 36.98% 51.07% 24.95% 15.53% -
Total Cost 227,637 147,369 75,004 78,837 76,520 52,350 55,451 156.16%
-
Net Worth 330,866 301,712 288,887 276,135 174,279 159,797 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 330,866 301,712 288,887 276,135 174,279 159,797 0 -
NOSH 620,065 620,552 620,197 613,906 484,109 484,234 160,000 146.52%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.09% 7.73% 11.16% 4.74% 12.16% 9.30% 13.97% -
ROE 8.58% 4.09% 3.26% 1.42% 6.08% 3.36% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.29 25.74 13.61 13.48 18.00 11.92 40.29 1.64%
EPS 4.58 1.99 1.52 0.64 2.19 1.11 1.86 82.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5336 0.4862 0.4658 0.4498 0.36 0.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 613,906
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.53 15.92 8.42 8.25 8.69 5.75 6.43 150.53%
EPS 2.83 1.23 0.94 0.39 1.06 0.54 0.90 114.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3299 0.3008 0.288 0.2753 0.1738 0.1593 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.41 1.62 1.48 1.53 0.02 0.02 0.02 -
P/RPS 3.41 6.29 10.87 11.35 0.11 0.17 0.05 1564.97%
P/EPS 30.79 81.41 97.37 239.06 0.91 1.80 0.35 1872.62%
EY 3.25 1.23 1.03 0.42 109.50 55.50 281.72 -94.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.33 3.18 3.40 0.06 0.06 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 01/11/13 20/05/13 -
Price 1.29 1.51 1.58 1.54 1.28 0.02 0.02 -
P/RPS 3.12 5.87 11.61 11.42 7.11 0.17 0.05 1469.27%
P/EPS 28.17 75.88 103.95 240.63 58.45 1.80 0.35 1759.17%
EY 3.55 1.32 0.96 0.42 1.71 55.50 281.72 -94.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 3.11 3.39 3.42 3.56 0.06 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