[CARIMIN] QoQ Cumulative Quarter Result on 2015-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 78,512 37,270 164,161 149,317 118,504 65,528 - - QoQ % 110.66% -77.30% 9.94% 26.00% 80.84% 0.00% - Horiz. % 119.81% 56.88% 250.52% 227.87% 180.84% 100.00% -
PBT 6,257 7,168 -2,791 17,394 13,355 7,429 - - QoQ % -12.71% 356.83% -116.05% 30.24% 79.77% 0.00% - Horiz. % 84.22% 96.49% -37.57% 234.14% 179.77% 100.00% -
Tax -3,838 -3,565 -5,353 -3,808 -3,192 -1,900 - - QoQ % -7.66% 33.40% -40.57% -19.30% -68.00% 0.00% - Horiz. % 202.00% 187.63% 281.74% 200.42% 168.00% 100.00% -
NP 2,419 3,603 -8,144 13,586 10,163 5,529 - - QoQ % -32.86% 144.24% -159.94% 33.68% 83.81% 0.00% - Horiz. % 43.75% 65.17% -147.30% 245.72% 183.81% 100.00% -
NP to SH 2,420 3,603 -8,142 13,586 10,163 5,529 - - QoQ % -32.83% 144.25% -159.93% 33.68% 83.81% 0.00% - Horiz. % 43.77% 65.17% -147.26% 245.72% 183.81% 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 76,093 33,667 172,305 135,731 108,341 59,999 - - QoQ % 126.02% -80.46% 26.95% 25.28% 80.57% 0.00% - Horiz. % 126.82% 56.11% 287.18% 226.22% 180.57% 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 2,338 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 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% 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 1.49 % 2.21 % -5.10 % 6.63 % 4.67 % 4.90 % - % - QoQ % -32.58% 143.33% -176.92% 41.97% -4.69% 0.00% - Horiz. % 30.41% 45.10% -104.08% 135.31% 95.31% 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 33.57 15.94 70.19 63.84 50.67 37.84 - - QoQ % 110.60% -77.29% 9.95% 25.99% 33.91% 0.00% - Horiz. % 88.72% 42.12% 185.49% 168.71% 133.91% 100.00% -
EPS 1.03 1.54 -3.48 6.07 5.26 3.19 - - QoQ % -33.12% 144.25% -157.33% 15.40% 64.89% 0.00% - Horiz. % 32.29% 48.28% -109.09% 190.28% 164.89% 100.00% -
DPS 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% 100.00% 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 33.57 15.94 70.19 63.84 50.67 28.02 - - QoQ % 110.60% -77.29% 9.95% 25.99% 80.84% 0.00% - Horiz. % 119.81% 56.89% 250.50% 227.84% 180.84% 100.00% -
EPS 1.03 1.54 -3.48 6.07 5.26 2.36 - - QoQ % -33.12% 144.25% -157.33% 15.40% 122.88% 0.00% - Horiz. % 43.64% 65.25% -147.46% 257.20% 222.88% 100.00% -
DPS 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% 100.00% 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 2.22 5.15 1.37 1.49 1.83 0.00 0.00 - QoQ % -56.89% 275.91% -8.05% -18.58% 0.00% 0.00% - Horiz. % 121.31% 281.42% 74.86% 81.42% 100.00% - -
P/EPS 72.00 53.23 -27.58 16.35 21.29 0.00 0.00 - QoQ % 35.26% 293.00% -268.68% -23.20% 0.00% 0.00% - Horiz. % 338.19% 250.02% -129.54% 76.80% 100.00% - -
EY 1.39 1.88 -3.63 6.11 4.70 0.00 0.00 - QoQ % -26.06% 151.79% -159.41% 30.00% 0.00% 0.00% - Horiz. % 29.57% 40.00% -77.23% 130.00% 100.00% - -
DY 0.00 0.00 1.04 1.05 0.00 0.00 0.00 - QoQ % 0.00% 0.00% -0.95% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 99.05% 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 1.49 4.46 1.14 1.58 1.95 3.04 0.00 - QoQ % -66.59% 291.23% -27.85% -18.97% -35.86% 0.00% - Horiz. % 49.01% 146.71% 37.50% 51.97% 64.14% 100.00% -
P/EPS 48.32 46.09 -22.98 17.39 22.78 36.02 0.00 - QoQ % 4.84% 300.57% -232.14% -23.66% -36.76% 0.00% - Horiz. % 134.15% 127.96% -63.80% 48.28% 63.24% 100.00% -
EY 2.07 2.17 -4.35 5.75 4.39 2.78 0.00 - QoQ % -4.61% 149.89% -175.65% 30.98% 57.91% 0.00% - Horiz. % 74.46% 78.06% -156.47% 206.83% 157.91% 100.00% -
DY 0.00 0.00 1.25 0.99 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 26.26% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 126.26% 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.
Comment
CPB 31 03 2015 Q3 2015 FIN.pdf 
