[BARAKAH] QoQ TTM 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- 148.32%
YoY- 123.54%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 298,901 263,026 242,383 178,079 88,624 192,181 155,343 54.63%
PBT 57,621 50,112 46,045 35,471 -63,244 -147,377 -150,571 -
Tax -16,518 -5,687 -5,906 -4,408 -1,076 16,630 18,661 -
NP 41,103 44,425 40,139 31,063 -64,320 -130,747 -131,910 -
-
NP to SH 41,131 44,448 40,160 31,077 -64,312 -130,740 -131,910 -
-
Tax Rate 28.67% 11.35% 12.83% 12.43% - - - -
Total Cost 257,798 218,601 202,244 147,016 152,944 322,928 287,253 -6.95%
-
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 13.75% 16.89% 16.56% 17.44% -72.58% -68.03% -84.92% -
ROE 23.60% 27.82% 0.00% 45.57% 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 61.74 54.32 151.49 79.15 41.54 90.08 68.53 -6.71%
EPS 8.50 9.18 25.10 13.81 -30.15 -61.28 -58.20 -
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 29.80 26.23 24.17 17.76 8.84 19.16 15.49 54.62%
EPS 4.10 4.43 4.00 3.10 -6.41 -13.04 -13.15 -
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 0.03 0.04 0.01 0.03 0.05 0.02 0.03 0.00%
P/EPS 0.24 0.22 0.08 0.14 -0.07 -0.03 -0.03 -
EY 424.81 458.95 1,255.00 690.60 -1,507.31 -3,064.22 -2,909.78 -
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 2.07 0.04 0.01 0.03 0.05 0.02 0.03 1577.95%
P/EPS 15.07 0.22 0.08 0.14 -0.07 -0.03 -0.03 -
EY 6.64 458.95 1,255.00 690.60 -1,507.31 -3,064.22 -2,909.78 -
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