[BARAKAH] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[BARAKAH] BARAKAH OFFSHORE PETROLEUM BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 239.96%
YoY- -46.74%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 76,842 103,335 190,990 167,187 154,069 155 74 217.88%
PBT -3,145 1,658 18,628 17,696 28,745 90 -197 58.61%
Tax -1,466 -398 -3,521 -4,350 -3,676 -158 49 -
NP -4,611 1,260 15,107 13,346 25,069 -68 -148 77.29%
-
NP to SH -4,598 1,273 15,121 13,357 25,080 -68 -148 77.21%
-
Tax Rate - 24.00% 18.90% 24.58% 12.79% 175.56% - -
Total Cost 81,453 102,075 175,883 153,841 129,000 223 222 167.32%
-
Net Worth 416,201 349,226 356,980 288,041 0 -2,266 80,342 31.50%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 416,201 349,226 356,980 288,041 0 -2,266 80,342 31.50%
NOSH 821,071 848,666 779,432 618,379 160,000 226,666 211,428 25.34%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -6.00% 1.22% 7.91% 7.98% 16.27% -43.87% -200.00% -
ROE -1.10% 0.36% 4.24% 4.64% 0.00% 0.00% -0.18% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.36 12.18 24.50 27.04 96.29 0.07 0.04 148.03%
EPS -0.56 0.15 1.94 2.16 5.18 -0.03 -0.07 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5069 0.4115 0.458 0.4658 0.00 -0.01 0.38 4.91%
Adjusted Per Share Value based on latest NOSH - 620,197
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 7.63 10.26 18.97 16.61 15.30 0.02 0.01 201.98%
EPS -0.46 0.13 1.50 1.33 2.49 -0.01 -0.01 89.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4134 0.3469 0.3546 0.2861 0.00 -0.0023 0.0798 31.50%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.66 0.75 0.875 1.48 0.02 0.02 0.07 -
P/RPS 7.05 6.16 3.57 5.47 0.02 29.25 200.00 -42.70%
P/EPS -117.86 500.00 45.10 68.52 0.13 -66.67 -100.00 2.77%
EY -0.85 0.20 2.22 1.46 783.75 -1.50 -1.00 -2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.82 1.91 3.18 0.00 0.00 0.18 38.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 26/05/15 27/05/14 20/05/13 23/05/12 27/05/11 -
Price 0.64 0.675 0.845 1.58 0.02 0.02 0.06 -
P/RPS 6.84 5.54 3.45 5.84 0.02 29.25 171.43 -41.51%
P/EPS -114.29 450.00 43.56 73.15 0.13 -66.67 -85.71 4.90%
EY -0.88 0.22 2.30 1.37 783.75 -1.50 -1.17 -4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.64 1.84 3.39 0.00 0.00 0.16 41.00%

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