[BARAKAH] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 99.66%
YoY- 54.05%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 763,960 668,748 616,276 620 296 10,808 233,912 21.79%
PBT 74,512 70,784 114,980 360 -788 -33,344 4,064 62.34%
Tax -14,084 -17,400 -14,704 -632 196 8,776 6,972 -
NP 60,428 53,384 100,276 -272 -592 -24,568 11,036 32.74%
-
NP to SH 60,484 53,428 100,320 -272 -592 -24,408 11,044 32.74%
-
Tax Rate 18.90% 24.58% 12.79% 175.56% - - -171.56% -
Total Cost 703,532 615,364 516,000 892 888 35,376 222,876 21.10%
-
Net Worth 356,980 288,041 0 -2,266 80,342 35,045 98,901 23.84%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 356,980 288,041 0 -2,266 80,342 35,045 98,901 23.84%
NOSH 779,432 618,379 160,000 226,666 211,428 206,148 206,044 24.81%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.91% 7.98% 16.27% -43.87% -200.00% -227.31% 4.72% -
ROE 16.94% 18.55% 0.00% 0.00% -0.74% -69.65% 11.17% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 98.01 108.15 385.17 0.27 0.14 5.24 113.52 -2.41%
EPS 7.76 8.64 20.72 -0.12 -0.28 -11.84 5.36 6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.4658 0.00 -0.01 0.38 0.17 0.48 -0.77%
Adjusted Per Share Value based on latest NOSH - 226,666
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 76.17 66.68 61.45 0.06 0.03 1.08 23.32 21.79%
EPS 6.03 5.33 10.00 -0.03 -0.06 -2.43 1.10 32.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3559 0.2872 0.00 -0.0023 0.0801 0.0349 0.0986 23.84%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.875 1.48 0.02 0.02 0.07 0.12 0.40 -
P/RPS 0.89 1.37 0.01 7.31 50.00 2.29 0.35 16.82%
P/EPS 11.28 17.13 0.03 -16.67 -25.00 -1.01 7.46 7.13%
EY 8.87 5.84 3,135.00 -6.00 -4.00 -98.67 13.40 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 3.18 0.00 0.00 0.18 0.71 0.83 14.89%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 27/05/14 20/05/13 23/05/12 27/05/11 27/05/10 27/05/09 -
Price 0.845 1.58 0.02 0.02 0.06 0.14 0.50 -
P/RPS 0.86 1.46 0.01 7.31 42.86 2.67 0.44 11.81%
P/EPS 10.89 18.29 0.03 -16.67 -21.43 -1.18 9.33 2.60%
EY 9.18 5.47 3,135.00 -6.00 -4.67 -84.57 10.72 -2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 3.39 0.00 0.00 0.16 0.82 1.04 9.97%

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