[BARAKAH] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -20.77%
YoY- 13.21%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 230,668 307,368 413,340 763,960 668,748 616,276 620 148.44%
PBT -53,674 -12,580 6,632 74,512 70,784 114,980 360 -
Tax -342 -5,864 -1,592 -14,084 -17,400 -14,704 -632 -9.00%
NP -54,017 -18,444 5,040 60,428 53,384 100,276 -272 125.58%
-
NP to SH -53,980 -18,392 5,092 60,484 53,428 100,320 -272 125.56%
-
Tax Rate - - 24.00% 18.90% 24.58% 12.79% 175.56% -
Total Cost 284,685 325,812 408,300 703,532 615,364 516,000 892 142.65%
-
Net Worth 155,116 416,201 349,226 356,980 288,041 0 -2,266 -
Dividend
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 155,116 416,201 349,226 356,980 288,041 0 -2,266 -
NOSH 826,405 821,071 848,666 779,432 618,379 160,000 226,666 22.00%
Ratio Analysis
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -23.42% -6.00% 1.22% 7.91% 7.98% 16.27% -43.87% -
ROE -34.80% -4.42% 1.46% 16.94% 18.55% 0.00% 0.00% -
Per Share
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 27.91 37.43 48.70 98.01 108.15 385.17 0.27 104.03%
EPS -6.53 -2.24 0.60 7.76 8.64 20.72 -0.12 84.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1877 0.5069 0.4115 0.458 0.4658 0.00 -0.01 -
Adjusted Per Share Value based on latest NOSH - 779,432
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 23.00 30.65 41.21 76.17 66.68 61.45 0.06 149.58%
EPS -5.38 -1.83 0.51 6.03 5.33 10.00 -0.03 122.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.415 0.3482 0.3559 0.2872 0.00 -0.0023 -
Price Multiplier on Financial Quarter End Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.14 0.66 0.75 0.875 1.48 0.02 0.02 -
P/RPS 0.50 1.76 1.54 0.89 1.37 0.01 7.31 -33.79%
P/EPS -2.14 -29.46 125.00 11.28 17.13 0.03 -16.67 -27.06%
EY -46.66 -3.39 0.80 8.87 5.84 3,135.00 -6.00 37.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.30 1.82 1.91 3.18 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/11/18 30/05/17 25/05/16 26/05/15 27/05/14 20/05/13 23/05/12 -
Price 0.065 0.64 0.675 0.845 1.58 0.02 0.02 -
P/RPS 0.23 1.71 1.39 0.86 1.46 0.01 7.31 -41.24%
P/EPS -1.00 -28.57 112.50 10.89 18.29 0.03 -16.67 -35.11%
EY -100.49 -3.50 0.89 9.18 5.47 3,135.00 -6.00 54.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.26 1.64 1.84 3.39 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