[BARAKAH] YoY TTM 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- 10.68%
YoY- 134.0%
Quarter Report
Latest QR
Upcoming QR
BARAKAH's Result
BARAKAH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/09/11 30/09/10 CAGR
Revenue 574,312 791,818 582,935 263,026 192,181 155,107 43,285 53.80%
PBT 12,113 45,902 69,078 50,112 -147,377 -70,451 -67,267 -
Tax 12,806 -15,474 -14,990 -5,687 16,630 17,556 14,398 -1.93%
NP 24,919 30,428 54,088 44,425 -130,747 -52,895 -52,869 -
-
NP to SH 24,983 30,481 54,104 44,448 -130,740 -52,895 -53,005 -
-
Tax Rate -105.72% 33.71% 21.70% 11.35% - - - -
Total Cost 549,393 761,390 528,847 218,601 322,928 208,002 96,154 33.67%
-
Net Worth 333,488 287,650 330,866 159,797 -2,133 41,599 24,800 54.14%
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 333,488 287,650 330,866 159,797 -2,133 41,599 24,800 54.14%
NOSH 819,583 804,166 620,065 484,234 213,333 173,333 206,666 25.78%
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 4.34% 3.84% 9.28% 16.89% -68.03% -34.10% -122.14% -
ROE 7.49% 10.60% 16.35% 27.82% 0.00% -127.15% -213.73% -
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 70.07 98.46 94.01 54.32 90.08 89.48 20.94 22.27%
EPS 3.05 3.79 8.73 9.18 -61.28 -30.52 -25.65 -
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 57.26 78.95 58.12 26.23 19.16 15.47 4.32 53.77%
EPS 2.49 3.04 5.39 4.43 -13.04 -5.27 -5.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3325 0.2868 0.3299 0.1593 -0.0021 0.0415 0.0247 54.17%
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 0.96 0.94 1.50 0.04 0.02 0.06 0.62 7.55%
P/EPS 22.14 24.54 16.16 0.22 -0.03 -0.16 -0.51 -
EY 4.52 4.08 6.19 458.95 -3,064.22 -610.33 -197.29 -
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 0.91 0.91 1.37 0.04 0.02 0.08 0.62 6.59%
P/EPS 20.83 23.74 14.78 0.22 -0.03 -0.23 -0.51 -
EY 4.80 4.21 6.76 458.95 -3,064.22 -435.95 -197.29 -
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