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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers