Highlights

[CARIMIN] QoQ 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 -     -734.95%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

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 21,974 41,242 37,270 14,844 30,813 52,976 65,528 -51.70%
  QoQ % -46.72% 10.66% 151.08% -51.83% -41.84% -19.16% -
  Horiz. % 33.53% 62.94% 56.88% 22.65% 47.02% 80.84% 100.00%
PBT 1,086 -911 7,168 -20,185 4,039 5,926 7,429 -72.22%
  QoQ % 219.21% -112.71% 135.51% -599.75% -31.84% -20.23% -
  Horiz. % 14.62% -12.26% 96.49% -271.71% 54.37% 79.77% 100.00%
Tax -394 -273 -3,565 -1,545 -617 -1,292 -1,900 -64.93%
  QoQ % -44.32% 92.34% -130.74% -150.41% 52.24% 32.00% -
  Horiz. % 20.74% 14.37% 187.63% 81.32% 32.47% 68.00% 100.00%
NP 692 -1,184 3,603 -21,730 3,422 4,634 5,529 -74.95%
  QoQ % 158.45% -132.86% 116.58% -735.01% -26.15% -16.19% -
  Horiz. % 12.52% -21.41% 65.17% -393.02% 61.89% 83.81% 100.00%
NP to SH 692 -1,183 3,603 -21,728 3,422 4,634 5,529 -74.95%
  QoQ % 158.50% -132.83% 116.58% -734.95% -26.15% -16.19% -
  Horiz. % 12.52% -21.40% 65.17% -392.98% 61.89% 83.81% 100.00%
Tax Rate 36.28 % - % 49.73 % - % 15.28 % 21.80 % 25.58 % 26.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% -29.91% -14.78% -
  Horiz. % 141.83% 0.00% 194.41% 0.00% 59.73% 85.22% 100.00%
Total Cost 21,282 42,426 33,667 36,574 27,391 48,342 59,999 -49.86%
  QoQ % -49.84% 26.02% -7.95% 33.53% -43.34% -19.43% -
  Horiz. % 35.47% 70.71% 56.11% 60.96% 45.65% 80.57% 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 - -
  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% -
Div Payout % - % - % - % - % - % 50.47 % - % -
  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
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 3.15 % -2.87 % 9.67 % -146.39 % 11.11 % 8.75 % 8.44 % -48.13%
  QoQ % 209.76% -129.68% 106.61% -1,417.64% 26.97% 3.67% -
  Horiz. % 37.32% -34.00% 114.57% -1,734.48% 131.64% 103.67% 100.00%
ROE 0.43 % -0.73 % 2.21 % -13.60 % 1.67 % 2.13 % 4.90 % -80.22%
  QoQ % 158.90% -133.03% 116.25% -914.37% -21.60% -56.53% -
  Horiz. % 8.78% -14.90% 45.10% -277.55% 34.08% 43.47% 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 9.40 17.63 15.94 6.35 13.17 22.65 37.84 -60.45%
  QoQ % -46.68% 10.60% 151.02% -51.78% -41.85% -40.14% -
  Horiz. % 24.84% 46.59% 42.12% 16.78% 34.80% 59.86% 100.00%
EPS 0.30 -0.51 1.54 -9.29 1.46 2.17 3.19 -79.29%
  QoQ % 158.82% -133.12% 116.58% -736.30% -32.72% -31.97% -
  Horiz. % 9.40% -15.99% 48.28% -291.22% 45.77% 68.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 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 9.40 17.63 15.94 6.35 13.17 22.65 28.02 -51.69%
  QoQ % -46.68% 10.60% 151.02% -51.78% -41.85% -19.16% -
  Horiz. % 33.55% 62.92% 56.89% 22.66% 47.00% 80.84% 100.00%
EPS 0.30 -0.51 1.54 -9.29 1.46 2.17 2.36 -74.69%
  QoQ % 158.82% -133.12% 116.58% -736.30% -32.72% -8.05% -
  Horiz. % 12.71% -21.61% 65.25% -393.64% 61.86% 91.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 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 5.16 4.22 5.15 15.13 7.21 4.08 0.00 -
  QoQ % 22.27% -18.06% -65.96% 109.85% 76.72% 0.00% -
  Horiz. % 126.47% 103.43% 126.23% 370.83% 176.72% 100.00% -
P/EPS 163.92 -147.29 53.23 -10.33 64.93 46.68 0.00 -
  QoQ % 211.29% -376.70% 615.30% -115.91% 39.10% 0.00% -
  Horiz. % 351.16% -315.53% 114.03% -22.13% 139.10% 100.00% -
EY 0.61 -0.68 1.88 -9.68 1.54 2.14 0.00 -
  QoQ % 189.71% -136.17% 119.42% -728.57% -28.04% 0.00% -
  Horiz. % 28.50% -31.78% 87.85% -452.34% 71.96% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 1.08 0.00 -
  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% -
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 4.79 2.84 4.46 12.60 7.67 4.37 3.04 35.37%
  QoQ % 68.66% -36.32% -64.60% 64.28% 75.51% 43.75% -
  Horiz. % 157.57% 93.42% 146.71% 414.47% 252.30% 143.75% 100.00%
P/EPS 152.09 -98.85 46.09 -8.61 69.03 49.97 36.02 161.01%
  QoQ % 253.86% -314.47% 635.31% -112.47% 38.14% 38.73% -
  Horiz. % 422.24% -274.43% 127.96% -23.90% 191.64% 138.73% 100.00%
EY 0.66 -1.01 2.17 -11.61 1.45 2.00 2.78 -61.63%
  QoQ % 165.35% -146.54% 118.69% -900.69% -27.50% -28.06% -
  Horiz. % 23.74% -36.33% 78.06% -417.63% 52.16% 71.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.01 0.00 -
  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% -
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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers