Highlights

[CARIMIN] QoQ Annualized Quarter Result on 2015-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 20-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -10.88%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 157,024 149,080 164,161 199,089 237,008 262,112 - -
  QoQ % 5.33% -9.19% -17.54% -16.00% -9.58% 0.00% -
  Horiz. % 59.91% 56.88% 62.63% 75.96% 90.42% 100.00% -
PBT 12,514 28,672 -2,791 23,192 26,710 29,716 - -
  QoQ % -56.35% 1,127.30% -112.03% -13.17% -10.12% 0.00% -
  Horiz. % 42.11% 96.49% -9.39% 78.05% 89.88% 100.00% -
Tax -7,676 -14,260 -5,353 -5,077 -6,384 -7,600 - -
  QoQ % 46.17% -166.39% -5.43% 20.47% 16.00% 0.00% -
  Horiz. % 101.00% 187.63% 70.43% 66.81% 84.00% 100.00% -
NP 4,838 14,412 -8,144 18,114 20,326 22,116 - -
  QoQ % -66.43% 276.96% -144.96% -10.88% -8.09% 0.00% -
  Horiz. % 21.88% 65.17% -36.82% 81.91% 91.91% 100.00% -
NP to SH 4,840 14,412 -8,142 18,114 20,326 22,116 - -
  QoQ % -66.42% 277.01% -144.95% -10.88% -8.09% 0.00% -
  Horiz. % 21.88% 65.17% -36.81% 81.91% 91.91% 100.00% -
Tax Rate 61.34 % 49.73 % - % 21.89 % 23.90 % 25.58 % - % -
  QoQ % 23.35% 0.00% 0.00% -8.41% -6.57% 0.00% -
  Horiz. % 239.80% 194.41% 0.00% 85.57% 93.43% 100.00% -
Total Cost 152,186 134,668 172,305 180,974 216,682 239,996 - -
  QoQ % 13.01% -21.84% -4.79% -16.48% -9.71% 0.00% -
  Horiz. % 63.41% 56.11% 71.79% 75.41% 90.29% 100.00% -
Net Worth 162,124 163,223 159,715 204,853 217,717 112,946 - -
  QoQ % -0.67% 2.20% -22.03% -5.91% 92.76% 0.00% -
  Horiz. % 143.54% 144.51% 141.41% 181.37% 192.76% 100.00% -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 2,338 3,118 - - - -
  QoQ % 0.00% 0.00% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 100.00% - - -
Div Payout % - % - % - % 17.21 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 162,124 163,223 159,715 204,853 217,717 112,946 - -
  QoQ % -0.67% 2.20% -22.03% -5.91% 92.76% 0.00% -
  Horiz. % 143.54% 144.51% 141.41% 181.37% 192.76% 100.00% -
NOSH 233,878 233,878 233,878 233,878 233,878 173,177 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 35.05% 0.00% -
  Horiz. % 135.05% 135.05% 135.05% 135.05% 135.05% 100.00% -
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.08 % 9.67 % -4.96 % 9.10 % 8.58 % 8.44 % - % -
  QoQ % -68.15% 294.96% -154.51% 6.06% 1.66% 0.00% -
  Horiz. % 36.49% 114.57% -58.77% 107.82% 101.66% 100.00% -
ROE 2.99 % 8.83 % -5.10 % 8.84 % 9.34 % 19.58 % - % -
  QoQ % -66.14% 273.14% -157.69% -5.35% -52.30% 0.00% -
  Horiz. % 15.27% 45.10% -26.05% 45.15% 47.70% 100.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 67.14 63.74 70.19 85.13 101.34 151.35 - -
  QoQ % 5.33% -9.19% -17.55% -16.00% -33.04% 0.00% -
  Horiz. % 44.36% 42.11% 46.38% 56.25% 66.96% 100.00% -
EPS 2.06 6.16 -3.48 8.09 10.52 12.76 - -
  QoQ % -66.56% 277.01% -143.02% -23.10% -17.55% 0.00% -
  Horiz. % 16.14% 48.28% -27.27% 63.40% 82.45% 100.00% -
DPS 0.00 0.00 1.00 1.33 0.00 0.00 - -
  QoQ % 0.00% 0.00% -24.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.19% 100.00% - - -
NAPS 0.6932 0.6979 0.6829 0.8759 0.9309 0.6522 - -
  QoQ % -0.67% 2.20% -22.03% -5.91% 42.73% 0.00% -
  Horiz. % 106.29% 107.01% 104.71% 134.30% 142.73% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 67.14 63.74 70.19 85.13 101.34 112.07 - -
  QoQ % 5.33% -9.19% -17.55% -16.00% -9.57% 0.00% -
  Horiz. % 59.91% 56.88% 62.63% 75.96% 90.43% 100.00% -
EPS 2.06 6.16 -3.48 8.09 10.52 9.46 - -
  QoQ % -66.56% 277.01% -143.02% -23.10% 11.21% 0.00% -
  Horiz. % 21.78% 65.12% -36.79% 85.52% 111.21% 100.00% -
DPS 0.00 0.00 1.00 1.33 0.00 0.00 - -
  QoQ % 0.00% 0.00% -24.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.19% 100.00% - - -
NAPS 0.6932 0.6979 0.6829 0.8759 0.9309 0.4829 - -
  QoQ % -0.67% 2.20% -22.03% -5.91% 92.77% 0.00% -
  Horiz. % 143.55% 144.52% 141.42% 181.38% 192.77% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - - -
Price 0.7450 0.8200 0.9600 0.9500 0.9250 0.0000 0.0000 -
P/RPS 1.11 1.29 1.37 1.12 0.91 0.00 0.00 -
  QoQ % -13.95% -5.84% 22.32% 23.08% 0.00% 0.00% -
  Horiz. % 121.98% 141.76% 150.55% 123.08% 100.00% - -
P/EPS 36.00 13.31 -27.58 12.27 10.64 0.00 0.00 -
  QoQ % 170.47% 148.26% -324.78% 15.32% 0.00% 0.00% -
  Horiz. % 338.35% 125.09% -259.21% 115.32% 100.00% - -
EY 2.78 7.51 -3.63 8.15 9.40 0.00 0.00 -
  QoQ % -62.98% 306.89% -144.54% -13.30% 0.00% 0.00% -
  Horiz. % 29.57% 79.89% -38.62% 86.70% 100.00% - -
DY 0.00 0.00 1.04 1.40 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -25.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 74.29% 100.00% - - -
P/NAPS 1.07 1.17 1.41 1.08 0.99 0.00 0.00 -
  QoQ % -8.55% -17.02% 30.56% 9.09% 0.00% 0.00% -
  Horiz. % 108.08% 118.18% 142.42% 109.09% 100.00% - -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 26/11/15 25/08/15 20/05/15 16/02/15 20/11/14 - -
Price 0.5000 0.7100 0.8000 1.0100 0.9900 1.1500 0.0000 -
P/RPS 0.74 1.11 1.14 1.19 0.98 0.76 0.00 -
  QoQ % -33.33% -2.63% -4.20% 21.43% 28.95% 0.00% -
  Horiz. % 97.37% 146.05% 150.00% 156.58% 128.95% 100.00% -
P/EPS 24.16 11.52 -22.98 13.04 11.39 9.01 0.00 -
  QoQ % 109.72% 150.13% -276.23% 14.49% 26.42% 0.00% -
  Horiz. % 268.15% 127.86% -255.05% 144.73% 126.42% 100.00% -
EY 4.14 8.68 -4.35 7.67 8.78 11.10 0.00 -
  QoQ % -52.30% 299.54% -156.71% -12.64% -20.90% 0.00% -
  Horiz. % 37.30% 78.20% -39.19% 69.10% 79.10% 100.00% -
DY 0.00 0.00 1.25 1.32 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -5.30% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 94.70% 100.00% - - -
P/NAPS 0.72 1.02 1.17 1.15 1.06 1.76 0.00 -
  QoQ % -29.41% -12.82% 1.74% 8.49% -39.77% 0.00% -
  Horiz. % 40.91% 57.95% 66.48% 65.34% 60.23% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS