[BARAKAH] QoQ TTM 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- 50.81%
YoY- -21.58%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 263,026 242,383 178,079 88,624 192,181 155,343 155,262 42.15%
PBT 50,112 46,045 35,471 -63,244 -147,377 -150,571 -150,858 -
Tax -5,687 -5,906 -4,408 -1,076 16,630 18,661 18,868 -
NP 44,425 40,139 31,063 -64,320 -130,747 -131,910 -131,990 -
-
NP to SH 44,448 40,160 31,077 -64,312 -130,740 -131,910 -131,990 -
-
Tax Rate 11.35% 12.83% 12.43% - - - - -
Total Cost 218,601 202,244 147,016 152,944 322,928 287,253 287,252 -16.65%
-
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 16.89% 16.56% 17.44% -72.58% -68.03% -84.92% -85.01% -
ROE 27.82% 0.00% 45.57% 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 54.32 151.49 79.15 41.54 90.08 68.53 75.28 -19.56%
EPS 9.18 25.10 13.81 -30.15 -61.28 -58.20 -64.00 -
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 26.23 24.17 17.76 8.84 19.16 15.49 15.48 42.17%
EPS 4.43 4.00 3.10 -6.41 -13.04 -13.15 -13.16 -
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 0.04 0.01 0.03 0.05 0.02 0.03 0.03 21.16%
P/EPS 0.22 0.08 0.14 -0.07 -0.03 -0.03 -0.03 -
EY 458.95 1,255.00 690.60 -1,507.31 -3,064.22 -2,909.78 -3,199.79 -
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 0.04 0.01 0.03 0.05 0.02 0.03 0.03 21.16%
P/EPS 0.22 0.08 0.14 -0.07 -0.03 -0.03 -0.03 -
EY 458.95 1,255.00 690.60 -1,507.31 -3,064.22 -2,909.78 -3,199.79 -
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