[BARAKAH] YoY Annual (Unaudited) Result on 31-Dec-2014 [#4]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
YoY- 85.93%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 CAGR
Revenue 310,936 622,586 592,570 866,275 298,901 201,956 619 181.67%
PBT -216,722 16,367 5,593 101,635 57,548 39,451 -81,088 17.78%
Tax -25 -1,905 13,204 -25,334 -16,518 -6,237 1,320 -
NP -216,747 14,462 18,797 76,301 41,030 33,214 -79,768 18.11%
-
NP to SH -216,697 14,534 18,849 76,340 41,058 33,231 -79,768 18.10%
-
Tax Rate - 11.64% -236.08% 24.93% 28.70% 15.81% - -
Total Cost 527,683 608,124 573,773 789,974 257,871 168,742 80,387 36.79%
-
Net Worth 203,342 423,639 313,022 352,055 174,508 57,600 -2,062 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 CAGR
Net Worth 203,342 423,639 313,022 352,055 174,508 57,600 -2,062 -
NOSH 826,405 825,166 805,512 636,053 484,746 213,333 206,225 26.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 CAGR
NP Margin -69.71% 2.32% 3.17% 8.81% 13.73% 16.45% -12,886.59% -
ROE -106.57% 3.43% 6.02% 21.68% 23.53% 57.69% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 CAGR
RPS 37.66 75.48 73.56 136.20 61.66 94.67 0.30 123.60%
EPS -26.25 1.76 2.34 12.01 8.47 6.86 -38.68 -6.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2463 0.5136 0.3886 0.5535 0.36 0.27 -0.01 -
Adjusted Per Share Value based on latest NOSH - 636,617
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 CAGR
RPS 31.00 62.08 59.08 86.37 29.80 20.14 0.06 183.00%
EPS -21.61 1.45 1.88 7.61 4.09 3.31 -7.95 18.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2027 0.4224 0.3121 0.351 0.174 0.0574 -0.0021 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 30/12/11 -
Price 0.29 0.67 0.89 0.795 0.02 0.02 0.02 -
P/RPS 0.77 0.89 1.21 0.58 0.03 0.02 6.66 -30.18%
P/EPS -1.10 38.02 38.03 6.62 0.24 0.13 -0.05 67.31%
EY -90.51 2.63 2.63 15.10 423.50 778.85 -1,934.00 -39.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.30 2.29 1.44 0.06 0.07 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 25/02/15 26/11/13 28/02/13 29/02/12 -
Price 0.275 0.70 0.74 1.05 1.28 0.02 0.02 -
P/RPS 0.73 0.93 1.01 0.77 2.08 0.02 6.66 -30.79%
P/EPS -1.05 39.73 31.62 8.75 15.11 0.13 -0.05 66.02%
EY -95.45 2.52 3.16 11.43 6.62 778.85 -1,934.00 -39.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.36 1.90 1.90 3.56 0.07 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