Highlights

[CARIMIN] QoQ Cumulative Quarter Result on 2015-09-30 [#1]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     144.25%    YoY -     -34.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 123,527 100,486 78,512 37,270 164,161 149,317 118,504 2.81%
  QoQ % 22.93% 27.99% 110.66% -77.30% 9.94% 26.00% -
  Horiz. % 104.24% 84.80% 66.25% 31.45% 138.53% 126.00% 100.00%
PBT 6,286 7,342 6,257 7,168 -2,791 17,394 13,355 -39.52%
  QoQ % -14.38% 17.34% -12.71% 356.83% -116.05% 30.24% -
  Horiz. % 47.07% 54.98% 46.85% 53.67% -20.90% 130.24% 100.00%
Tax -2,836 -4,232 -3,838 -3,565 -5,353 -3,808 -3,192 -7.59%
  QoQ % 32.99% -10.27% -7.66% 33.40% -40.57% -19.30% -
  Horiz. % 88.85% 132.58% 120.24% 111.69% 167.70% 119.30% 100.00%
NP 3,450 3,110 2,419 3,603 -8,144 13,586 10,163 -51.37%
  QoQ % 10.93% 28.57% -32.86% 144.24% -159.94% 33.68% -
  Horiz. % 33.95% 30.60% 23.80% 35.45% -80.13% 133.68% 100.00%
NP to SH 3,451 3,111 2,420 3,603 -8,142 13,586 10,163 -51.36%
  QoQ % 10.93% 28.55% -32.83% 144.25% -159.93% 33.68% -
  Horiz. % 33.96% 30.61% 23.81% 35.45% -80.11% 133.68% 100.00%
Tax Rate 45.12 % 57.64 % 61.34 % 49.73 % - % 21.89 % 23.90 % 52.81%
  QoQ % -21.72% -6.03% 23.35% 0.00% 0.00% -8.41% -
  Horiz. % 188.79% 241.17% 256.65% 208.08% 0.00% 91.59% 100.00%
Total Cost 120,077 97,376 76,093 33,667 172,305 135,731 108,341 7.10%
  QoQ % 23.31% 27.97% 126.02% -80.46% 26.95% 25.28% -
  Horiz. % 110.83% 89.88% 70.23% 31.08% 159.04% 125.28% 100.00%
Net Worth 162,570 162,755 162,124 163,223 159,715 204,853 217,717 -17.71%
  QoQ % -0.11% 0.39% -0.67% 2.20% -22.03% -5.91% -
  Horiz. % 74.67% 74.76% 74.47% 74.97% 73.36% 94.09% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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% 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% 0.00% 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 162,570 162,755 162,124 163,223 159,715 204,853 217,717 -17.71%
  QoQ % -0.11% 0.39% -0.67% 2.20% -22.03% -5.91% -
  Horiz. % 74.67% 74.76% 74.47% 74.97% 73.36% 94.09% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.79 % 3.09 % 3.08 % 9.67 % -4.96 % 9.10 % 8.58 % -52.75%
  QoQ % -9.71% 0.32% -68.15% 294.96% -154.51% 6.06% -
  Horiz. % 32.52% 36.01% 35.90% 112.70% -57.81% 106.06% 100.00%
ROE 2.12 % 1.91 % 1.49 % 2.21 % -5.10 % 6.63 % 4.67 % -40.96%
  QoQ % 10.99% 28.19% -32.58% 143.33% -176.92% 41.97% -
  Horiz. % 45.40% 40.90% 31.91% 47.32% -109.21% 141.97% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 52.98 42.97 33.57 15.94 70.19 63.84 50.67 3.02%
  QoQ % 23.30% 28.00% 110.60% -77.29% 9.95% 25.99% -
  Horiz. % 104.56% 84.80% 66.25% 31.46% 138.52% 125.99% 100.00%
EPS 1.48 1.33 1.03 1.54 -3.48 6.07 5.26 -57.09%
  QoQ % 11.28% 29.13% -33.12% 144.25% -157.33% 15.40% -
  Horiz. % 28.14% 25.29% 19.58% 29.28% -66.16% 115.40% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.6972 0.6959 0.6932 0.6979 0.6829 0.8759 0.9309 -17.54%
  QoQ % 0.19% 0.39% -0.67% 2.20% -22.03% -5.91% -
  Horiz. % 74.90% 74.76% 74.47% 74.97% 73.36% 94.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 52.98 42.97 33.57 15.94 70.19 63.84 50.67 3.02%
  QoQ % 23.30% 28.00% 110.60% -77.29% 9.95% 25.99% -
  Horiz. % 104.56% 84.80% 66.25% 31.46% 138.52% 125.99% 100.00%
EPS 1.48 1.33 1.03 1.54 -3.48 6.07 5.26 -57.09%
  QoQ % 11.28% 29.13% -33.12% 144.25% -157.33% 15.40% -
  Horiz. % 28.14% 25.29% 19.58% 29.28% -66.16% 115.40% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.6972 0.6959 0.6932 0.6979 0.6829 0.8759 0.9309 -17.54%
  QoQ % 0.19% 0.39% -0.67% 2.20% -22.03% -5.91% -
  Horiz. % 74.90% 74.76% 74.47% 74.97% 73.36% 94.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.3950 0.4850 0.7450 0.8200 0.9600 0.9500 0.9250 -
P/RPS 0.75 1.13 2.22 5.15 1.37 1.49 1.83 -44.86%
  QoQ % -33.63% -49.10% -56.89% 275.91% -8.05% -18.58% -
  Horiz. % 40.98% 61.75% 121.31% 281.42% 74.86% 81.42% 100.00%
P/EPS 26.67 36.46 72.00 53.23 -27.58 16.35 21.29 16.22%
  QoQ % -26.85% -49.36% 35.26% 293.00% -268.68% -23.20% -
  Horiz. % 125.27% 171.25% 338.19% 250.02% -129.54% 76.80% 100.00%
EY 3.75 2.74 1.39 1.88 -3.63 6.11 4.70 -13.99%
  QoQ % 36.86% 97.12% -26.06% 151.79% -159.41% 30.00% -
  Horiz. % 79.79% 58.30% 29.57% 40.00% -77.23% 130.00% 100.00%
DY 0.00 0.00 0.00 0.00 1.04 1.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.95% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.05% 100.00% -
P/NAPS 0.57 0.70 1.07 1.17 1.41 1.08 0.99 -30.81%
  QoQ % -18.57% -34.58% -8.55% -17.02% 30.56% 9.09% -
  Horiz. % 57.58% 70.71% 108.08% 118.18% 142.42% 109.09% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 23/05/16 22/02/16 26/11/15 25/08/15 20/05/15 16/02/15 -
Price 0.3950 0.4500 0.5000 0.7100 0.8000 1.0100 0.9900 -
P/RPS 0.75 1.05 1.49 4.46 1.14 1.58 1.95 -47.14%
  QoQ % -28.57% -29.53% -66.59% 291.23% -27.85% -18.97% -
  Horiz. % 38.46% 53.85% 76.41% 228.72% 58.46% 81.03% 100.00%
P/EPS 26.67 33.83 48.32 46.09 -22.98 17.39 22.78 11.09%
  QoQ % -21.16% -29.99% 4.84% 300.57% -232.14% -23.66% -
  Horiz. % 117.08% 148.51% 212.12% 202.33% -100.88% 76.34% 100.00%
EY 3.75 2.96 2.07 2.17 -4.35 5.75 4.39 -9.98%
  QoQ % 26.69% 43.00% -4.61% 149.89% -175.65% 30.98% -
  Horiz. % 85.42% 67.43% 47.15% 49.43% -99.09% 130.98% 100.00%
DY 0.00 0.00 0.00 0.00 1.25 0.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 26.26% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 126.26% 100.00% -
P/NAPS 0.57 0.65 0.72 1.02 1.17 1.15 1.06 -33.90%
  QoQ % -12.31% -9.72% -29.41% -12.82% 1.74% 8.49% -
  Horiz. % 53.77% 61.32% 67.92% 96.23% 110.38% 108.49% 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.
 


 

167  115  404  1576 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 SAPNRG 0.2650.00 
 KHEESAN 0.50+0.02 
 DOLPHIN 0.15+0.015 
 HSI-C7K 0.26+0.02 
 RSAWIT 0.29+0.015 
 LFECORP 0.245+0.065 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers