[BARAKAH] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -43.89%
YoY- 13357.35%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 82,762 87,116 57,716 64,459 89,610 51,241 37,073 70.56%
PBT 6,228 21,654 7,150 10,664 18,080 14,218 3,083 59.59%
Tax -2,303 -11,058 -1,784 -1,656 -2,020 -227 -2,003 9.72%
NP 3,925 10,596 5,366 9,008 16,060 13,991 1,080 135.82%
-
NP to SH 3,929 10,602 5,375 9,015 16,066 13,992 1,087 134.97%
-
Tax Rate 36.98% 51.07% 24.95% 15.53% 11.17% 1.60% 64.97% -
Total Cost 78,837 76,520 52,350 55,451 73,550 37,250 35,993 68.41%
-
Net Worth 276,135 174,279 159,797 0 68,197 0 -2,133 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 276,135 174,279 159,797 0 68,197 0 -2,133 -
NOSH 613,906 484,109 484,234 160,000 225,000 213,333 213,333 101.92%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.74% 12.16% 9.30% 13.97% 17.92% 27.30% 2.91% -
ROE 1.42% 6.08% 3.36% 0.00% 23.56% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.48 18.00 11.92 40.29 39.83 24.02 17.38 -15.54%
EPS 0.64 2.19 1.11 1.86 3.32 2.89 0.22 103.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4498 0.36 0.33 0.00 0.3031 0.00 -0.01 -
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.25 8.69 5.75 6.43 8.93 5.11 3.70 70.42%
EPS 0.39 1.06 0.54 0.90 1.60 1.40 0.11 131.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2753 0.1738 0.1593 0.00 0.068 0.00 -0.0021 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.53 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 11.35 0.11 0.17 0.05 0.05 0.08 0.12 1958.78%
P/EPS 239.06 0.91 1.80 0.35 0.28 0.30 3.93 1435.18%
EY 0.42 109.50 55.50 281.72 357.02 327.94 25.48 -93.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 0.06 0.06 0.00 0.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 01/11/13 20/05/13 28/02/13 29/11/12 29/08/12 -
Price 1.54 1.28 0.02 0.02 0.02 0.02 0.02 -
P/RPS 11.42 7.11 0.17 0.05 0.05 0.08 0.12 1967.21%
P/EPS 240.63 58.45 1.80 0.35 0.28 0.30 3.93 1441.87%
EY 0.42 1.71 55.50 281.72 357.02 327.94 25.48 -93.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 3.56 0.06 0.00 0.07 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