Highlights

[CARIMIN] QoQ Cumulative 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 -     33.68%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers