Highlights

[CARIMIN] QoQ Quarter Result on 2014-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 16-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -16.19%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 37,270 14,844 30,813 52,976 65,528 - - -
  QoQ % 151.08% -51.83% -41.84% -19.16% 0.00% 0.00% -
  Horiz. % 56.88% 22.65% 47.02% 80.84% 100.00% - -
PBT 7,168 -20,185 4,039 5,926 7,429 - - -
  QoQ % 135.51% -599.75% -31.84% -20.23% 0.00% 0.00% -
  Horiz. % 96.49% -271.71% 54.37% 79.77% 100.00% - -
Tax -3,565 -1,545 -617 -1,292 -1,900 - - -
  QoQ % -130.74% -150.41% 52.24% 32.00% 0.00% 0.00% -
  Horiz. % 187.63% 81.32% 32.47% 68.00% 100.00% - -
NP 3,603 -21,730 3,422 4,634 5,529 - - -
  QoQ % 116.58% -735.01% -26.15% -16.19% 0.00% 0.00% -
  Horiz. % 65.17% -393.02% 61.89% 83.81% 100.00% - -
NP to SH 3,603 -21,728 3,422 4,634 5,529 - - -
  QoQ % 116.58% -734.95% -26.15% -16.19% 0.00% 0.00% -
  Horiz. % 65.17% -392.98% 61.89% 83.81% 100.00% - -
Tax Rate 49.73 % - % 15.28 % 21.80 % 25.58 % - % - % -
  QoQ % 0.00% 0.00% -29.91% -14.78% 0.00% 0.00% -
  Horiz. % 194.41% 0.00% 59.73% 85.22% 100.00% - -
Total Cost 33,667 36,574 27,391 48,342 59,999 - - -
  QoQ % -7.95% 33.53% -43.34% -19.43% 0.00% 0.00% -
  Horiz. % 56.11% 60.96% 45.65% 80.57% 100.00% - -
Net Worth 163,223 159,715 204,853 217,717 112,946 - - -
  QoQ % 2.20% -22.03% -5.91% 92.76% 0.00% 0.00% -
  Horiz. % 144.51% 141.41% 181.37% 192.76% 100.00% - -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 2,338 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 163,223 159,715 204,853 217,717 112,946 - - -
  QoQ % 2.20% -22.03% -5.91% 92.76% 0.00% 0.00% -
  Horiz. % 144.51% 141.41% 181.37% 192.76% 100.00% - -
NOSH 233,878 233,878 233,878 233,878 173,177 - - -
  QoQ % 0.00% 0.00% 0.00% 35.05% 0.00% 0.00% -
  Horiz. % 135.05% 135.05% 135.05% 135.05% 100.00% - -
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.67 % -146.39 % 11.11 % 8.75 % 8.44 % - % - % -
  QoQ % 106.61% -1,417.64% 26.97% 3.67% 0.00% 0.00% -
  Horiz. % 114.57% -1,734.48% 131.64% 103.67% 100.00% - -
ROE 2.21 % -13.60 % 1.67 % 2.13 % 4.90 % - % - % -
  QoQ % 116.25% -914.37% -21.60% -56.53% 0.00% 0.00% -
  Horiz. % 45.10% -277.55% 34.08% 43.47% 100.00% - -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.94 6.35 13.17 22.65 37.84 - - -
  QoQ % 151.02% -51.78% -41.85% -40.14% 0.00% 0.00% -
  Horiz. % 42.12% 16.78% 34.80% 59.86% 100.00% - -
EPS 1.54 -9.29 1.46 2.17 3.19 - - -
  QoQ % 116.58% -736.30% -32.72% -31.97% 0.00% 0.00% -
  Horiz. % 48.28% -291.22% 45.77% 68.03% 100.00% - -
DPS 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% 100.00% - - -
NAPS 0.6979 0.6829 0.8759 0.9309 0.6522 - - -
  QoQ % 2.20% -22.03% -5.91% 42.73% 0.00% 0.00% -
  Horiz. % 107.01% 104.71% 134.30% 142.73% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.94 6.35 13.17 22.65 28.02 - - -
  QoQ % 151.02% -51.78% -41.85% -19.16% 0.00% 0.00% -
  Horiz. % 56.89% 22.66% 47.00% 80.84% 100.00% - -
EPS 1.54 -9.29 1.46 2.17 2.36 - - -
  QoQ % 116.58% -736.30% -32.72% -8.05% 0.00% 0.00% -
  Horiz. % 65.25% -393.64% 61.86% 91.95% 100.00% - -
DPS 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% 100.00% - - -
NAPS 0.6979 0.6829 0.8759 0.9309 0.4829 - - -
  QoQ % 2.20% -22.03% -5.91% 92.77% 0.00% 0.00% -
  Horiz. % 144.52% 141.42% 181.38% 192.77% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 - - - -
Price 0.8200 0.9600 0.9500 0.9250 0.0000 0.0000 0.0000 -
P/RPS 5.15 15.13 7.21 4.08 0.00 0.00 0.00 -
  QoQ % -65.96% 109.85% 76.72% 0.00% 0.00% 0.00% -
  Horiz. % 126.23% 370.83% 176.72% 100.00% - - -
P/EPS 53.23 -10.33 64.93 46.68 0.00 0.00 0.00 -
  QoQ % 615.30% -115.91% 39.10% 0.00% 0.00% 0.00% -
  Horiz. % 114.03% -22.13% 139.10% 100.00% - - -
EY 1.88 -9.68 1.54 2.14 0.00 0.00 0.00 -
  QoQ % 119.42% -728.57% -28.04% 0.00% 0.00% 0.00% -
  Horiz. % 87.85% -452.34% 71.96% 100.00% - - -
DY 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.17 1.41 1.08 0.99 0.00 0.00 0.00 -
  QoQ % -17.02% 30.56% 9.09% 0.00% 0.00% 0.00% -
  Horiz. % 118.18% 142.42% 109.09% 100.00% - - -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 25/08/15 20/05/15 16/02/15 20/11/14 - - -
Price 0.7100 0.8000 1.0100 0.9900 1.1500 0.0000 0.0000 -
P/RPS 4.46 12.60 7.67 4.37 3.04 0.00 0.00 -
  QoQ % -64.60% 64.28% 75.51% 43.75% 0.00% 0.00% -
  Horiz. % 146.71% 414.47% 252.30% 143.75% 100.00% - -
P/EPS 46.09 -8.61 69.03 49.97 36.02 0.00 0.00 -
  QoQ % 635.31% -112.47% 38.14% 38.73% 0.00% 0.00% -
  Horiz. % 127.96% -23.90% 191.64% 138.73% 100.00% - -
EY 2.17 -11.61 1.45 2.00 2.78 0.00 0.00 -
  QoQ % 118.69% -900.69% -27.50% -28.06% 0.00% 0.00% -
  Horiz. % 78.06% -417.63% 52.16% 71.94% 100.00% - -
DY 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.02 1.17 1.15 1.06 1.76 0.00 0.00 -
  QoQ % -12.82% 1.74% 8.49% -39.77% 0.00% 0.00% -
  Horiz. % 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers