Highlights

[CARIMIN] QoQ Annualized Quarter Result on 2016-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -16.80%    YoY -     142.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 116,210 128,338 131,384 123,527 133,981 157,024 149,080 -15.29%
  QoQ % -9.45% -2.32% 6.36% -7.80% -14.67% 5.33% -
  Horiz. % 77.95% 86.09% 88.13% 82.86% 89.87% 105.33% 100.00%
PBT -6,122 -1,076 7,084 6,286 9,789 12,514 28,672 -
  QoQ % -469.02% -115.19% 12.69% -35.79% -21.77% -56.35% -
  Horiz. % -21.35% -3.75% 24.71% 21.92% 34.14% 43.65% 100.00%
Tax -1,068 -578 -548 -2,836 -5,642 -7,676 -14,260 -82.20%
  QoQ % -84.78% -5.47% 80.68% 49.74% 26.49% 46.17% -
  Horiz. % 7.49% 4.05% 3.84% 19.89% 39.57% 53.83% 100.00%
NP -7,190 -1,654 6,536 3,450 4,146 4,838 14,412 -
  QoQ % -334.74% -125.31% 89.45% -16.80% -14.29% -66.43% -
  Horiz. % -49.89% -11.48% 45.35% 23.94% 28.77% 33.57% 100.00%
NP to SH -7,813 -1,884 6,580 3,451 4,148 4,840 14,412 -
  QoQ % -314.72% -128.63% 90.67% -16.80% -14.30% -66.42% -
  Horiz. % -54.21% -13.07% 45.66% 23.95% 28.78% 33.58% 100.00%
Tax Rate - % - % 7.74 % 45.12 % 57.64 % 61.34 % 49.73 % -
  QoQ % 0.00% 0.00% -82.85% -21.72% -6.03% 23.35% -
  Horiz. % 0.00% 0.00% 15.56% 90.73% 115.91% 123.35% 100.00%
Total Cost 123,401 129,992 124,848 120,077 129,834 152,186 134,668 -5.65%
  QoQ % -5.07% 4.12% 3.97% -7.52% -14.69% 13.01% -
  Horiz. % 91.63% 96.53% 92.71% 89.17% 96.41% 113.01% 100.00%
Net Worth 157,212 162,124 165,557 162,570 162,755 162,124 163,223 -2.47%
  QoQ % -3.03% -2.07% 1.84% -0.11% 0.39% -0.67% -
  Horiz. % 96.32% 99.33% 101.43% 99.60% 99.71% 99.33% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 157,212 162,124 165,557 162,570 162,755 162,124 163,223 -2.47%
  QoQ % -3.03% -2.07% 1.84% -0.11% 0.39% -0.67% -
  Horiz. % 96.32% 99.33% 101.43% 99.60% 99.71% 99.33% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -6.19 % -1.29 % 4.97 % 2.79 % 3.09 % 3.08 % 9.67 % -
  QoQ % -379.84% -125.96% 78.14% -9.71% 0.32% -68.15% -
  Horiz. % -64.01% -13.34% 51.40% 28.85% 31.95% 31.85% 100.00%
ROE -4.97 % -1.16 % 3.97 % 2.12 % 2.55 % 2.99 % 8.83 % -
  QoQ % -328.45% -129.22% 87.26% -16.86% -14.72% -66.14% -
  Horiz. % -56.29% -13.14% 44.96% 24.01% 28.88% 33.86% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 49.69 54.87 55.91 52.98 57.29 67.14 63.74 -15.28%
  QoQ % -9.44% -1.86% 5.53% -7.52% -14.67% 5.33% -
  Horiz. % 77.96% 86.08% 87.72% 83.12% 89.88% 105.33% 100.00%
EPS -3.35 -0.80 2.80 1.48 1.77 2.06 6.16 -
  QoQ % -318.75% -128.57% 89.19% -16.38% -14.08% -66.56% -
  Horiz. % -54.38% -12.99% 45.45% 24.03% 28.73% 33.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6722 0.6932 0.7045 0.6972 0.6959 0.6932 0.6979 -2.47%
  QoQ % -3.03% -1.60% 1.05% 0.19% 0.39% -0.67% -
  Horiz. % 96.32% 99.33% 100.95% 99.90% 99.71% 99.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 49.69 54.87 55.91 52.98 57.29 67.14 63.74 -15.28%
  QoQ % -9.44% -1.86% 5.53% -7.52% -14.67% 5.33% -
  Horiz. % 77.96% 86.08% 87.72% 83.12% 89.88% 105.33% 100.00%
EPS -3.35 -0.80 2.80 1.48 1.77 2.06 6.16 -
  QoQ % -318.75% -128.57% 89.19% -16.38% -14.08% -66.56% -
  Horiz. % -54.38% -12.99% 45.45% 24.03% 28.73% 33.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6722 0.6932 0.7045 0.6972 0.6959 0.6932 0.6979 -2.47%
  QoQ % -3.03% -1.60% 1.05% 0.19% 0.39% -0.67% -
  Horiz. % 96.32% 99.33% 100.95% 99.90% 99.71% 99.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.3250 0.3200 0.3500 0.3950 0.4850 0.7450 0.8200 -
P/RPS 0.65 0.58 0.63 0.75 0.85 1.11 1.29 -36.65%
  QoQ % 12.07% -7.94% -16.00% -11.76% -23.42% -13.95% -
  Horiz. % 50.39% 44.96% 48.84% 58.14% 65.89% 86.05% 100.00%
P/EPS -9.73 -39.72 12.49 26.67 27.35 36.00 13.31 -
  QoQ % 75.50% -418.01% -53.17% -2.49% -24.03% 170.47% -
  Horiz. % -73.10% -298.42% 93.84% 200.38% 205.48% 270.47% 100.00%
EY -10.28 -2.52 8.00 3.75 3.66 2.78 7.51 -
  QoQ % -307.94% -131.50% 113.33% 2.46% 31.65% -62.98% -
  Horiz. % -136.88% -33.56% 106.52% 49.93% 48.74% 37.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.46 0.50 0.57 0.70 1.07 1.17 -44.76%
  QoQ % 4.35% -8.00% -12.28% -18.57% -34.58% -8.55% -
  Horiz. % 41.03% 39.32% 42.74% 48.72% 59.83% 91.45% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 22/11/16 22/08/16 23/05/16 22/02/16 26/11/15 -
Price 0.3150 0.3500 0.3100 0.3950 0.4500 0.5000 0.7100 -
P/RPS 0.63 0.64 0.55 0.75 0.79 0.74 1.11 -31.43%
  QoQ % -1.56% 16.36% -26.67% -5.06% 6.76% -33.33% -
  Horiz. % 56.76% 57.66% 49.55% 67.57% 71.17% 66.67% 100.00%
P/EPS -9.43 -43.45 11.06 26.67 25.37 24.16 11.52 -
  QoQ % 78.30% -492.86% -58.53% 5.12% 5.01% 109.72% -
  Horiz. % -81.86% -377.17% 96.01% 231.51% 220.23% 209.72% 100.00%
EY -10.61 -2.30 9.04 3.75 3.94 4.14 8.68 -
  QoQ % -361.30% -125.44% 141.07% -4.82% -4.83% -52.30% -
  Horiz. % -122.24% -26.50% 104.15% 43.20% 45.39% 47.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.50 0.44 0.57 0.65 0.72 1.02 -40.31%
  QoQ % -6.00% 13.64% -22.81% -12.31% -9.72% -29.41% -
  Horiz. % 46.08% 49.02% 43.14% 55.88% 63.73% 70.59% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

209  301  504  1300 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.14+0.01 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.21+0.04 
 HSI-C7K 0.325-0.07 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers