[BARAKAH] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 53.6%
YoY- 62.94%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 CAGR
Revenue 309,676 543,277 567,621 666,897 282,380 200,953 619,196 -10.89%
PBT -188,896 18,182 9,489 83,800 47,858 33,644 -509,406 -15.22%
Tax -1,632 -4,300 -3,769 -16,916 -7,280 -8,013 127,352 -
NP -190,528 13,882 5,720 66,884 40,578 25,630 -382,054 -10.93%
-
NP to SH -190,494 13,933 5,754 66,900 40,608 25,652 -382,054 -10.94%
-
Tax Rate - 23.65% 39.72% 20.19% 15.21% 23.82% - -
Total Cost 500,204 529,394 561,901 600,013 241,801 175,322 1,001,250 -10.91%
-
Net Worth 277,901 334,811 285,894 330,703 159,785 -2,199 49,199 33.41%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 CAGR
Net Worth 277,901 334,811 285,894 330,703 159,785 -2,199 49,199 33.41%
NOSH 825,366 822,834 799,259 619,759 484,197 220,000 204,999 26.10%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 CAGR
NP Margin -61.52% 2.56% 1.01% 10.03% 14.37% 12.75% -61.70% -
ROE -68.55% 4.16% 2.01% 20.23% 25.41% 0.00% -776.54% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 CAGR
RPS 37.52 66.03 71.02 107.61 58.32 91.34 302.05 -29.34%
EPS -23.08 1.69 0.72 10.80 8.39 5.29 -0.19 122.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3367 0.4069 0.3577 0.5336 0.33 -0.01 0.24 5.79%
Adjusted Per Share Value based on latest NOSH - 620,065
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 CAGR
RPS 30.88 54.17 56.60 66.49 28.16 20.04 61.74 -10.89%
EPS -18.99 1.39 0.57 6.67 4.05 2.56 -38.09 -10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2771 0.3338 0.2851 0.3297 0.1593 -0.0022 0.0491 33.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/09/11 -
Price 0.485 0.675 0.93 1.41 0.02 0.02 0.05 -
P/RPS 1.29 1.02 1.31 1.31 0.03 0.02 0.02 100.13%
P/EPS -2.10 39.86 129.17 13.06 0.24 0.17 -0.03 102.87%
EY -47.59 2.51 0.77 7.66 419.33 583.00 -3,727.37 -51.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.66 2.60 2.64 0.06 0.00 0.21 37.79%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 CAGR
Date 29/11/17 28/11/16 27/11/15 25/11/14 01/11/13 29/08/12 23/11/11 -
Price 0.40 0.635 0.90 1.29 0.02 0.02 0.07 -
P/RPS 1.07 0.96 1.27 1.20 0.03 0.02 0.02 93.99%
P/EPS -1.73 37.50 125.00 11.95 0.24 0.17 -0.04 87.24%
EY -57.70 2.67 0.80 8.37 419.33 583.00 -2,662.41 -47.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.56 2.52 2.42 0.06 0.00 0.29 26.50%

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