Highlights

[CARIMIN] QoQ 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 -     116.58%    YoY -     -34.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 23,041 21,974 41,242 37,270 14,844 30,813 52,976 -42.62%
  QoQ % 4.86% -46.72% 10.66% 151.08% -51.83% -41.84% -
  Horiz. % 43.49% 41.48% 77.85% 70.35% 28.02% 58.16% 100.00%
PBT -1,055 1,086 -911 7,168 -20,185 4,039 5,926 -
  QoQ % -197.15% 219.21% -112.71% 135.51% -599.75% -31.84% -
  Horiz. % -17.80% 18.33% -15.37% 120.96% -340.62% 68.16% 100.00%
Tax 1,395 -394 -273 -3,565 -1,545 -617 -1,292 -
  QoQ % 454.06% -44.32% 92.34% -130.74% -150.41% 52.24% -
  Horiz. % -107.97% 30.50% 21.13% 275.93% 119.58% 47.76% 100.00%
NP 340 692 -1,184 3,603 -21,730 3,422 4,634 -82.50%
  QoQ % -50.87% 158.45% -132.86% 116.58% -735.01% -26.15% -
  Horiz. % 7.34% 14.93% -25.55% 77.75% -468.93% 73.85% 100.00%
NP to SH 340 692 -1,183 3,603 -21,728 3,422 4,634 -82.50%
  QoQ % -50.87% 158.50% -132.83% 116.58% -734.95% -26.15% -
  Horiz. % 7.34% 14.93% -25.53% 77.75% -468.88% 73.85% 100.00%
Tax Rate - % 36.28 % - % 49.73 % - % 15.28 % 21.80 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -29.91% -
  Horiz. % 0.00% 166.42% 0.00% 228.12% 0.00% 70.09% 100.00%
Total Cost 22,701 21,282 42,426 33,667 36,574 27,391 48,342 -39.61%
  QoQ % 6.67% -49.84% 26.02% -7.95% 33.53% -43.34% -
  Horiz. % 46.96% 44.02% 87.76% 69.64% 75.66% 56.66% 100.00%
Net Worth 158,031 162,755 162,124 163,223 159,715 204,853 217,717 -19.25%
  QoQ % -2.90% 0.39% -0.67% 2.20% -22.03% -5.91% -
  Horiz. % 72.59% 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 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 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 158,031 162,755 162,124 163,223 159,715 204,853 217,717 -19.25%
  QoQ % -2.90% 0.39% -0.67% 2.20% -22.03% -5.91% -
  Horiz. % 72.59% 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 1.48 % 3.15 % -2.87 % 9.67 % -146.39 % 11.11 % 8.75 % -69.45%
  QoQ % -53.02% 209.76% -129.68% 106.61% -1,417.64% 26.97% -
  Horiz. % 16.91% 36.00% -32.80% 110.51% -1,673.03% 126.97% 100.00%
ROE 0.22 % 0.43 % -0.73 % 2.21 % -13.60 % 1.67 % 2.13 % -78.02%
  QoQ % -48.84% 158.90% -133.03% 116.25% -914.37% -21.60% -
  Horiz. % 10.33% 20.19% -34.27% 103.76% -638.50% 78.40% 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 10.17 9.40 17.63 15.94 6.35 13.17 22.65 -41.39%
  QoQ % 8.19% -46.68% 10.60% 151.02% -51.78% -41.85% -
  Horiz. % 44.90% 41.50% 77.84% 70.38% 28.04% 58.15% 100.00%
EPS 0.15 0.30 -0.51 1.54 -9.29 1.46 2.17 -83.18%
  QoQ % -50.00% 158.82% -133.12% 116.58% -736.30% -32.72% -
  Horiz. % 6.91% 13.82% -23.50% 70.97% -428.11% 67.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 10.17 9.40 17.63 15.94 6.35 13.17 22.65 -41.39%
  QoQ % 8.19% -46.68% 10.60% 151.02% -51.78% -41.85% -
  Horiz. % 44.90% 41.50% 77.84% 70.38% 28.04% 58.15% 100.00%
EPS 0.15 0.30 -0.51 1.54 -9.29 1.46 2.17 -83.18%
  QoQ % -50.00% 158.82% -133.12% 116.58% -736.30% -32.72% -
  Horiz. % 6.91% 13.82% -23.50% 70.97% -428.11% 67.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 3.89 5.16 4.22 5.15 15.13 7.21 4.08 -3.13%
  QoQ % -24.61% 22.27% -18.06% -65.96% 109.85% 76.72% -
  Horiz. % 95.34% 126.47% 103.43% 126.23% 370.83% 176.72% 100.00%
P/EPS 261.79 163.92 -147.29 53.23 -10.33 64.93 46.68 215.99%
  QoQ % 59.71% 211.29% -376.70% 615.30% -115.91% 39.10% -
  Horiz. % 560.82% 351.16% -315.53% 114.03% -22.13% 139.10% 100.00%
EY 0.38 0.61 -0.68 1.88 -9.68 1.54 2.14 -68.44%
  QoQ % -37.70% 189.71% -136.17% 119.42% -728.57% -28.04% -
  Horiz. % 17.76% 28.50% -31.78% 87.85% -452.34% 71.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 3.89 4.79 2.84 4.46 12.60 7.67 4.37 -7.47%
  QoQ % -18.79% 68.66% -36.32% -64.60% 64.28% 75.51% -
  Horiz. % 89.02% 109.61% 64.99% 102.06% 288.33% 175.51% 100.00%
P/EPS 261.79 152.09 -98.85 46.09 -8.61 69.03 49.97 201.95%
  QoQ % 72.13% 253.86% -314.47% 635.31% -112.47% 38.14% -
  Horiz. % 523.89% 304.36% -197.82% 92.24% -17.23% 138.14% 100.00%
EY 0.38 0.66 -1.01 2.17 -11.61 1.45 2.00 -66.98%
  QoQ % -42.42% 165.35% -146.54% 118.69% -900.69% -27.50% -
  Horiz. % 19.00% 33.00% -50.50% 108.50% -580.50% 72.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers