[BARAKAH] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 56.11%
YoY- 36982.35%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 103,335 190,990 167,187 154,069 155 74 2,702 83.45%
PBT 1,658 18,628 17,696 28,745 90 -197 -8,336 -
Tax -398 -3,521 -4,350 -3,676 -158 49 2,194 -
NP 1,260 15,107 13,346 25,069 -68 -148 -6,142 -
-
NP to SH 1,273 15,121 13,357 25,080 -68 -148 -6,102 -
-
Tax Rate 24.00% 18.90% 24.58% 12.79% 175.56% - - -
Total Cost 102,075 175,883 153,841 129,000 223 222 8,844 50.27%
-
Net Worth 349,226 356,980 288,041 0 -2,266 80,342 35,045 46.64%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 349,226 356,980 288,041 0 -2,266 80,342 35,045 46.64%
NOSH 848,666 779,432 618,379 160,000 226,666 211,428 206,148 26.57%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.22% 7.91% 7.98% 16.27% -43.87% -200.00% -227.31% -
ROE 0.36% 4.24% 4.64% 0.00% 0.00% -0.18% -17.41% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.18 24.50 27.04 96.29 0.07 0.04 1.31 44.96%
EPS 0.15 1.94 2.16 5.18 -0.03 -0.07 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4115 0.458 0.4658 0.00 -0.01 0.38 0.17 15.85%
Adjusted Per Share Value based on latest NOSH - 160,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.30 19.04 16.67 15.36 0.02 0.01 0.27 83.37%
EPS 0.13 1.51 1.33 2.50 -0.01 -0.01 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3482 0.3559 0.2872 0.00 -0.0023 0.0801 0.0349 46.67%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.75 0.875 1.48 0.02 0.02 0.07 0.12 -
P/RPS 6.16 3.57 5.47 0.02 29.25 200.00 9.16 -6.39%
P/EPS 500.00 45.10 68.52 0.13 -66.67 -100.00 -4.05 -
EY 0.20 2.22 1.46 783.75 -1.50 -1.00 -24.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.91 3.18 0.00 0.00 0.18 0.71 16.96%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 26/05/15 27/05/14 20/05/13 23/05/12 27/05/11 27/05/10 -
Price 0.675 0.845 1.58 0.02 0.02 0.06 0.14 -
P/RPS 5.54 3.45 5.84 0.02 29.25 171.43 10.68 -10.35%
P/EPS 450.00 43.56 73.15 0.13 -66.67 -85.71 -4.73 -
EY 0.22 2.30 1.37 783.75 -1.50 -1.17 -21.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.84 3.39 0.00 0.00 0.16 0.82 12.23%

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