Highlights

[CARIMIN] QoQ Cumulative Quarter Result on 2015-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -159.93%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 100,486 78,512 37,270 164,161 149,317 118,504 65,528 32.95%
  QoQ % 27.99% 110.66% -77.30% 9.94% 26.00% 80.84% -
  Horiz. % 153.35% 119.81% 56.88% 250.52% 227.87% 180.84% 100.00%
PBT 7,342 6,257 7,168 -2,791 17,394 13,355 7,429 -0.78%
  QoQ % 17.34% -12.71% 356.83% -116.05% 30.24% 79.77% -
  Horiz. % 98.83% 84.22% 96.49% -37.57% 234.14% 179.77% 100.00%
Tax -4,232 -3,838 -3,565 -5,353 -3,808 -3,192 -1,900 70.47%
  QoQ % -10.27% -7.66% 33.40% -40.57% -19.30% -68.00% -
  Horiz. % 222.74% 202.00% 187.63% 281.74% 200.42% 168.00% 100.00%
NP 3,110 2,419 3,603 -8,144 13,586 10,163 5,529 -31.84%
  QoQ % 28.57% -32.86% 144.24% -159.94% 33.68% 83.81% -
  Horiz. % 56.25% 43.75% 65.17% -147.30% 245.72% 183.81% 100.00%
NP to SH 3,111 2,420 3,603 -8,142 13,586 10,163 5,529 -31.82%
  QoQ % 28.55% -32.83% 144.25% -159.93% 33.68% 83.81% -
  Horiz. % 56.27% 43.77% 65.17% -147.26% 245.72% 183.81% 100.00%
Tax Rate 57.64 % 61.34 % 49.73 % - % 21.89 % 23.90 % 25.58 % 71.79%
  QoQ % -6.03% 23.35% 0.00% 0.00% -8.41% -6.57% -
  Horiz. % 225.33% 239.80% 194.41% 0.00% 85.57% 93.43% 100.00%
Total Cost 97,376 76,093 33,667 172,305 135,731 108,341 59,999 38.06%
  QoQ % 27.97% 126.02% -80.46% 26.95% 25.28% 80.57% -
  Horiz. % 162.30% 126.82% 56.11% 287.18% 226.22% 180.57% 100.00%
Net Worth 162,755 162,124 163,223 159,715 204,853 217,717 112,946 27.55%
  QoQ % 0.39% -0.67% 2.20% -22.03% -5.91% 92.76% -
  Horiz. % 144.10% 143.54% 144.51% 141.41% 181.37% 192.76% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 2,338 2,338 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 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% 0.00% 100.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 162,755 162,124 163,223 159,715 204,853 217,717 112,946 27.55%
  QoQ % 0.39% -0.67% 2.20% -22.03% -5.91% 92.76% -
  Horiz. % 144.10% 143.54% 144.51% 141.41% 181.37% 192.76% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 173,177 22.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 35.05% -
  Horiz. % 135.05% 135.05% 135.05% 135.05% 135.05% 135.05% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.09 % 3.08 % 9.67 % -4.96 % 9.10 % 8.58 % 8.44 % -48.79%
  QoQ % 0.32% -68.15% 294.96% -154.51% 6.06% 1.66% -
  Horiz. % 36.61% 36.49% 114.57% -58.77% 107.82% 101.66% 100.00%
ROE 1.91 % 1.49 % 2.21 % -5.10 % 6.63 % 4.67 % 4.90 % -46.61%
  QoQ % 28.19% -32.58% 143.33% -176.92% 41.97% -4.69% -
  Horiz. % 38.98% 30.41% 45.10% -104.08% 135.31% 95.31% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 42.97 33.57 15.94 70.19 63.84 50.67 37.84 8.84%
  QoQ % 28.00% 110.60% -77.29% 9.95% 25.99% 33.91% -
  Horiz. % 113.56% 88.72% 42.12% 185.49% 168.71% 133.91% 100.00%
EPS 1.33 1.03 1.54 -3.48 6.07 5.26 3.19 -44.16%
  QoQ % 29.13% -33.12% 144.25% -157.33% 15.40% 64.89% -
  Horiz. % 41.69% 32.29% 48.28% -109.09% 190.28% 164.89% 100.00%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.6959 0.6932 0.6979 0.6829 0.8759 0.9309 0.6522 4.41%
  QoQ % 0.39% -0.67% 2.20% -22.03% -5.91% 42.73% -
  Horiz. % 106.70% 106.29% 107.01% 104.71% 134.30% 142.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 42.97 33.57 15.94 70.19 63.84 50.67 28.02 32.95%
  QoQ % 28.00% 110.60% -77.29% 9.95% 25.99% 80.84% -
  Horiz. % 153.35% 119.81% 56.89% 250.50% 227.84% 180.84% 100.00%
EPS 1.33 1.03 1.54 -3.48 6.07 5.26 2.36 -31.75%
  QoQ % 29.13% -33.12% 144.25% -157.33% 15.40% 122.88% -
  Horiz. % 56.36% 43.64% 65.25% -147.46% 257.20% 222.88% 100.00%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.6959 0.6932 0.6979 0.6829 0.8759 0.9309 0.4829 27.55%
  QoQ % 0.39% -0.67% 2.20% -22.03% -5.91% 92.77% -
  Horiz. % 144.11% 143.55% 144.52% 141.42% 181.38% 192.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - -
Price 0.4850 0.7450 0.8200 0.9600 0.9500 0.9250 0.0000 -
P/RPS 1.13 2.22 5.15 1.37 1.49 1.83 0.00 -
  QoQ % -49.10% -56.89% 275.91% -8.05% -18.58% 0.00% -
  Horiz. % 61.75% 121.31% 281.42% 74.86% 81.42% 100.00% -
P/EPS 36.46 72.00 53.23 -27.58 16.35 21.29 0.00 -
  QoQ % -49.36% 35.26% 293.00% -268.68% -23.20% 0.00% -
  Horiz. % 171.25% 338.19% 250.02% -129.54% 76.80% 100.00% -
EY 2.74 1.39 1.88 -3.63 6.11 4.70 0.00 -
  QoQ % 97.12% -26.06% 151.79% -159.41% 30.00% 0.00% -
  Horiz. % 58.30% 29.57% 40.00% -77.23% 130.00% 100.00% -
DY 0.00 0.00 0.00 1.04 1.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -0.95% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.05% 100.00% - -
P/NAPS 0.70 1.07 1.17 1.41 1.08 0.99 0.00 -
  QoQ % -34.58% -8.55% -17.02% 30.56% 9.09% 0.00% -
  Horiz. % 70.71% 108.08% 118.18% 142.42% 109.09% 100.00% -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 22/02/16 26/11/15 25/08/15 20/05/15 16/02/15 20/11/14 -
Price 0.4500 0.5000 0.7100 0.8000 1.0100 0.9900 1.1500 -
P/RPS 1.05 1.49 4.46 1.14 1.58 1.95 3.04 -50.74%
  QoQ % -29.53% -66.59% 291.23% -27.85% -18.97% -35.86% -
  Horiz. % 34.54% 49.01% 146.71% 37.50% 51.97% 64.14% 100.00%
P/EPS 33.83 48.32 46.09 -22.98 17.39 22.78 36.02 -4.09%
  QoQ % -29.99% 4.84% 300.57% -232.14% -23.66% -36.76% -
  Horiz. % 93.92% 134.15% 127.96% -63.80% 48.28% 63.24% 100.00%
EY 2.96 2.07 2.17 -4.35 5.75 4.39 2.78 4.27%
  QoQ % 43.00% -4.61% 149.89% -175.65% 30.98% 57.91% -
  Horiz. % 106.47% 74.46% 78.06% -156.47% 206.83% 157.91% 100.00%
DY 0.00 0.00 0.00 1.25 0.99 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 26.26% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 126.26% 100.00% - -
P/NAPS 0.65 0.72 1.02 1.17 1.15 1.06 1.76 -48.49%
  QoQ % -9.72% -29.41% -12.82% 1.74% 8.49% -39.77% -
  Horiz. % 36.93% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

461  198  550  1012 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.165+0.075 
 IRIS 0.27+0.01 
 PDZ-WB 0.05+0.02 
 MQTECH 0.07+0.005 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 PA 0.065+0.005 
 VSOLAR 0.075+0.01 
 JAG 0.065+0.005 
 MLAB 0.05+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers