Highlights

[CARIMIN] QoQ Cumulative 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 -     10.93%    YoY -     142.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 87,158 64,169 32,846 123,527 100,486 78,512 37,270 76.09%
  QoQ % 35.83% 95.36% -73.41% 22.93% 27.99% 110.66% -
  Horiz. % 233.86% 172.17% 88.13% 331.44% 269.62% 210.66% 100.00%
PBT -4,592 -538 1,771 6,286 7,342 6,257 7,168 -
  QoQ % -753.53% -130.38% -71.83% -14.38% 17.34% -12.71% -
  Horiz. % -64.06% -7.51% 24.71% 87.70% 102.43% 87.29% 100.00%
Tax -801 -289 -137 -2,836 -4,232 -3,838 -3,565 -63.01%
  QoQ % -177.16% -110.95% 95.17% 32.99% -10.27% -7.66% -
  Horiz. % 22.47% 8.11% 3.84% 79.55% 118.71% 107.66% 100.00%
NP -5,393 -827 1,634 3,450 3,110 2,419 3,603 -
  QoQ % -552.12% -150.61% -52.64% 10.93% 28.57% -32.86% -
  Horiz. % -149.68% -22.95% 45.35% 95.75% 86.32% 67.14% 100.00%
NP to SH -5,860 -942 1,645 3,451 3,111 2,420 3,603 -
  QoQ % -522.08% -157.26% -52.33% 10.93% 28.55% -32.83% -
  Horiz. % -162.64% -26.14% 45.66% 95.78% 86.34% 67.17% 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 92,551 64,996 31,212 120,077 97,376 76,093 33,667 96.12%
  QoQ % 42.39% 108.24% -74.01% 23.31% 27.97% 126.02% -
  Horiz. % 274.90% 193.06% 92.71% 356.66% 289.23% 226.02% 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 -3.73 % -0.58 % 0.99 % 2.12 % 1.91 % 1.49 % 2.21 % -
  QoQ % -543.10% -158.59% -53.30% 10.99% 28.19% -32.58% -
  Horiz. % -168.78% -26.24% 44.80% 95.93% 86.43% 67.42% 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 37.27 27.44 13.98 52.98 42.97 33.57 15.94 76.07%
  QoQ % 35.82% 96.28% -73.61% 23.30% 28.00% 110.60% -
  Horiz. % 233.81% 172.15% 87.70% 332.37% 269.57% 210.60% 100.00%
EPS -2.51 -0.40 0.70 1.48 1.33 1.03 1.54 -
  QoQ % -527.50% -157.14% -52.70% 11.28% 29.13% -33.12% -
  Horiz. % -162.99% -25.97% 45.45% 96.10% 86.36% 66.88% 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 37.27 27.44 13.98 52.98 42.97 33.57 15.94 76.07%
  QoQ % 35.82% 96.28% -73.61% 23.30% 28.00% 110.60% -
  Horiz. % 233.81% 172.15% 87.70% 332.37% 269.57% 210.60% 100.00%
EPS -2.51 -0.40 0.70 1.48 1.33 1.03 1.54 -
  QoQ % -527.50% -157.14% -52.70% 11.28% 29.13% -33.12% -
  Horiz. % -162.99% -25.97% 45.45% 96.10% 86.36% 66.88% 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 0.87 1.17 2.50 0.75 1.13 2.22 5.15 -69.41%
  QoQ % -25.64% -53.20% 233.33% -33.63% -49.10% -56.89% -
  Horiz. % 16.89% 22.72% 48.54% 14.56% 21.94% 43.11% 100.00%
P/EPS -12.97 -79.45 49.97 26.67 36.46 72.00 53.23 -
  QoQ % 83.68% -259.00% 87.36% -26.85% -49.36% 35.26% -
  Horiz. % -24.37% -149.26% 93.88% 50.10% 68.50% 135.26% 100.00%
EY -7.71 -1.26 2.00 3.75 2.74 1.39 1.88 -
  QoQ % -511.90% -163.00% -46.67% 36.86% 97.12% -26.06% -
  Horiz. % -410.11% -67.02% 106.38% 199.47% 145.74% 73.94% 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 0.85 1.28 2.22 0.75 1.05 1.49 4.46 -66.85%
  QoQ % -33.59% -42.34% 196.00% -28.57% -29.53% -66.59% -
  Horiz. % 19.06% 28.70% 49.78% 16.82% 23.54% 33.41% 100.00%
P/EPS -12.57 -86.90 44.26 26.67 33.83 48.32 46.09 -
  QoQ % 85.54% -296.34% 65.95% -21.16% -29.99% 4.84% -
  Horiz. % -27.27% -188.54% 96.03% 57.87% 73.40% 104.84% 100.00%
EY -7.95 -1.15 2.26 3.75 2.96 2.07 2.17 -
  QoQ % -591.30% -150.88% -39.73% 26.69% 43.00% -4.61% -
  Horiz. % -366.36% -53.00% 104.15% 172.81% 136.41% 95.39% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers