[BARAKAH] YoY Cumulative 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- 21.44%
YoY- 58.3%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 CAGR
Revenue 407,458 425,716 500,173 211,785 150,715 464,397 10,987 82.51%
PBT 13,637 7,117 62,850 35,894 25,233 -382,055 -19,696 -
Tax -3,225 -2,827 -12,687 -5,460 -6,010 95,514 3,681 -
NP 10,412 4,290 50,163 30,434 19,223 -286,541 -16,015 -
-
NP to SH 10,450 4,316 50,175 30,456 19,239 -286,541 -15,986 -
-
Tax Rate 23.65% 39.72% 20.19% 15.21% 23.82% - - -
Total Cost 397,046 421,426 450,010 181,351 131,492 750,938 27,002 56.45%
-
Net Worth 334,811 285,895 330,703 159,785 -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 334,811 285,895 330,703 159,785 -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 3.12% 1.51% 15.17% 19.06% 0.00% -582.40% -64.58% -
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 49.52 53.26 80.70 43.74 68.51 226.54 5.33 44.94%
EPS 1.27 0.54 8.10 6.29 3.97 -0.14 -7.75 -
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 40.63 42.45 49.87 21.12 15.03 46.30 1.10 82.39%
EPS 1.04 0.43 5.00 3.04 1.92 -28.57 -1.59 -
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 1.36 1.75 1.75 0.05 0.03 0.02 2.44 -9.27%
P/EPS 53.15 172.22 17.42 0.32 0.23 -0.04 -1.68 -
EY 1.88 0.58 5.74 314.50 437.25 -2,795.52 -59.62 -
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 1.28 1.69 1.60 0.05 0.03 0.03 2.44 -10.18%
P/EPS 50.00 166.67 15.93 0.32 0.23 -0.05 -1.68 -
EY 2.00 0.60 6.28 314.50 437.25 -1,996.80 -59.62 -
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