[BARAKAH] YoY Cumulative 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- 99.91%
YoY- 54.05%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 190,990 167,187 154,069 155 74 2,702 58,478 21.79%
PBT 18,628 17,696 28,745 90 -197 -8,336 1,016 62.34%
Tax -3,521 -4,350 -3,676 -158 49 2,194 1,743 -
NP 15,107 13,346 25,069 -68 -148 -6,142 2,759 32.74%
-
NP to SH 15,121 13,357 25,080 -68 -148 -6,102 2,761 32.74%
-
Tax Rate 18.90% 24.58% 12.79% 175.56% - - -171.56% -
Total Cost 175,883 153,841 129,000 223 222 8,844 55,719 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 4.24% 4.64% 0.00% 0.00% -0.18% -17.41% 2.79% -
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 24.50 27.04 96.29 0.07 0.04 1.31 28.38 -2.41%
EPS 1.94 2.16 5.18 -0.03 -0.07 -2.96 1.34 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 19.04 16.67 15.36 0.02 0.01 0.27 5.83 21.79%
EPS 1.51 1.33 2.50 -0.01 -0.01 -0.61 0.28 32.40%
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 3.57 5.47 0.02 29.25 200.00 9.16 1.41 16.73%
P/EPS 45.10 68.52 0.13 -66.67 -100.00 -4.05 29.85 7.11%
EY 2.22 1.46 783.75 -1.50 -1.00 -24.67 3.35 -6.62%
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 3.45 5.84 0.02 29.25 171.43 10.68 1.76 11.86%
P/EPS 43.56 73.15 0.13 -66.67 -85.71 -4.73 37.31 2.61%
EY 2.30 1.37 783.75 -1.50 -1.17 -21.14 2.68 -2.51%
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