[BARAKAH] YoY Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
01-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -59.52%
YoY- 58.3%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 CAGR
Revenue 543,277 567,621 666,897 282,380 200,953 619,196 14,649 82.51%
PBT 18,182 9,489 83,800 47,858 33,644 -509,406 -26,261 -
Tax -4,300 -3,769 -16,916 -7,280 -8,013 127,352 4,908 -
NP 13,882 5,720 66,884 40,578 25,630 -382,054 -21,353 -
-
NP to SH 13,933 5,754 66,900 40,608 25,652 -382,054 -21,314 -
-
Tax Rate 23.65% 39.72% 20.19% 15.21% 23.82% - - -
Total Cost 529,394 561,901 600,013 241,801 175,322 1,001,250 36,002 56.45%
-
Net Worth 334,811 285,894 330,703 159,785 -2,199 49,199 24,752 54.29%
Dividend
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 CAGR
Net Worth 334,811 285,894 330,703 159,785 -2,199 49,199 24,752 54.29%
NOSH 822,834 799,259 619,759 484,197 220,000 204,999 206,270 25.90%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 CAGR
NP Margin 2.56% 1.01% 10.03% 14.37% 12.75% -61.70% -145.76% -
ROE 4.16% 2.01% 20.23% 25.41% 0.00% -776.54% -86.11% -
Per Share
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 CAGR
RPS 66.03 71.02 107.61 58.32 91.34 302.05 7.10 44.96%
EPS 1.69 0.72 10.80 8.39 5.29 -0.19 -10.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4069 0.3577 0.5336 0.33 -0.01 0.24 0.12 22.54%
Adjusted Per Share Value based on latest NOSH - 484,234
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 CAGR
RPS 54.17 56.60 66.49 28.16 20.04 61.74 1.46 82.52%
EPS 1.39 0.57 6.67 4.05 2.56 -38.09 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3338 0.2851 0.3297 0.1593 -0.0022 0.0491 0.0247 54.27%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/09/11 30/09/10 -
Price 0.675 0.93 1.41 0.02 0.02 0.05 0.13 -
P/RPS 1.02 1.31 1.31 0.03 0.02 0.02 1.83 -9.27%
P/EPS 39.86 129.17 13.06 0.24 0.17 -0.03 -1.26 -
EY 2.51 0.77 7.66 419.33 583.00 -3,727.37 -79.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.60 2.64 0.06 0.00 0.21 1.08 7.42%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 25/11/14 01/11/13 29/08/12 23/11/11 23/11/10 -
Price 0.635 0.90 1.29 0.02 0.02 0.07 0.13 -
P/RPS 0.96 1.27 1.20 0.03 0.02 0.02 1.83 -10.18%
P/EPS 37.50 125.00 11.95 0.24 0.17 -0.04 -1.26 -
EY 2.67 0.80 8.37 419.33 583.00 -2,662.41 -79.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.52 2.42 0.06 0.00 0.29 1.08 6.31%

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