Highlights

[CARIMIN] QoQ TTM 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 -     -160.71%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 114,608 123,447 135,181 163,439 149,317 118,504 65,528 45.11%
  QoQ % -7.16% -8.68% -17.29% 9.46% 26.00% 80.84% -
  Horiz. % 174.90% 188.39% 206.30% 249.42% 227.87% 180.84% 100.00%
PBT -15,212 -12,259 -5,422 -5,161 17,394 13,355 7,429 -
  QoQ % -24.09% -126.10% -5.06% -129.67% 30.24% 79.77% -
  Horiz. % -204.77% -165.02% -72.98% -69.47% 234.14% 179.77% 100.00%
Tax -3,511 -3,734 -4,753 -3,088 -3,809 -3,192 -1,900 50.53%
  QoQ % 5.97% 21.44% -53.92% 18.93% -19.33% -68.00% -
  Horiz. % 184.79% 196.53% 250.16% 162.53% 200.47% 168.00% 100.00%
NP -18,723 -15,993 -10,175 -8,249 13,585 10,163 5,529 -
  QoQ % -17.07% -57.18% -23.35% -160.72% 33.67% 83.81% -
  Horiz. % -338.63% -289.26% -184.03% -149.20% 245.70% 183.81% 100.00%
NP to SH -18,720 -15,990 -10,173 -8,247 13,585 10,163 5,529 -
  QoQ % -17.07% -57.18% -23.35% -160.71% 33.67% 83.81% -
  Horiz. % -338.58% -289.20% -183.99% -149.16% 245.70% 183.81% 100.00%
Tax Rate - % - % - % - % 21.90 % 23.90 % 25.58 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -8.37% -6.57% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 85.61% 93.43% 100.00%
Total Cost 133,331 139,440 145,356 171,688 135,732 108,341 59,999 70.21%
  QoQ % -4.38% -4.07% -15.34% 26.49% 25.28% 80.57% -
  Horiz. % 222.22% 232.40% 242.26% 286.15% 226.22% 180.57% 100.00%
Net Worth 160,520 160,795 163,281 159,720 0 0 112,946 26.38%
  QoQ % -0.17% -1.52% 2.23% 0.00% 0.00% 0.00% -
  Horiz. % 142.12% 142.36% 144.57% 141.41% 0.00% 0.00% 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 0 0 2,338 2,338 2,338 2,338 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
Div Payout % - % - % - % - % 17.22 % 23.01 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.16% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 74.84% 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 160,520 160,795 163,281 159,720 0 0 112,946 26.38%
  QoQ % -0.17% -1.52% 2.23% 0.00% 0.00% 0.00% -
  Horiz. % 142.12% 142.36% 144.57% 141.41% 0.00% 0.00% 100.00%
NOSH 230,666 231,960 233,961 233,885 233,878 233,878 173,177 21.04%
  QoQ % -0.56% -0.85% 0.03% 0.00% 0.00% 35.05% -
  Horiz. % 133.20% 133.94% 135.10% 135.06% 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 -16.34 % -12.96 % -7.53 % -5.05 % 9.10 % 8.58 % 8.44 % -
  QoQ % -26.08% -72.11% -49.11% -155.49% 6.06% 1.66% -
  Horiz. % -193.60% -153.55% -89.22% -59.83% 107.82% 101.66% 100.00%
ROE -11.66 % -9.94 % -6.23 % -5.16 % - % - % 4.90 % -
  QoQ % -17.30% -59.55% -20.74% 0.00% 0.00% 0.00% -
  Horiz. % -237.96% -202.86% -127.14% -105.31% 0.00% 0.00% 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 49.69 53.22 57.78 69.88 63.84 50.67 37.84 19.90%
  QoQ % -6.63% -7.89% -17.32% 9.46% 25.99% 33.91% -
  Horiz. % 131.32% 140.64% 152.70% 184.67% 168.71% 133.91% 100.00%
EPS -8.12 -6.89 -4.35 -3.53 5.81 4.35 3.19 -
  QoQ % -17.85% -58.39% -23.23% -160.76% 33.56% 36.36% -
  Horiz. % -254.55% -215.99% -136.36% -110.66% 182.13% 136.36% 100.00%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.6959 0.6932 0.6979 0.6829 0.0000 0.0000 0.6522 4.41%
  QoQ % 0.39% -0.67% 2.20% 0.00% 0.00% 0.00% -
  Horiz. % 106.70% 106.29% 107.01% 104.71% 0.00% 0.00% 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 49.00 52.78 57.80 69.88 63.84 50.67 28.02 45.10%
  QoQ % -7.16% -8.69% -17.29% 9.46% 25.99% 80.84% -
  Horiz. % 174.88% 188.37% 206.28% 249.39% 227.84% 180.84% 100.00%
EPS -8.00 -6.84 -4.35 -3.53 5.81 4.35 2.36 -
  QoQ % -16.96% -57.24% -23.23% -160.76% 33.56% 84.32% -
  Horiz. % -338.98% -289.83% -184.32% -149.58% 246.19% 184.32% 100.00%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.6863 0.6875 0.6981 0.6829 0.0000 0.0000 0.4829 26.38%
  QoQ % -0.17% -1.52% 2.23% 0.00% 0.00% 0.00% -
  Horiz. % 142.12% 142.37% 144.56% 141.42% 0.00% 0.00% 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 0.98 1.40 1.42 1.37 1.49 1.83 0.00 -
  QoQ % -30.00% -1.41% 3.65% -8.05% -18.58% 0.00% -
  Horiz. % 53.55% 76.50% 77.60% 74.86% 81.42% 100.00% -
P/EPS -5.98 -10.81 -18.86 -27.23 16.36 21.29 0.00 -
  QoQ % 44.68% 42.68% 30.74% -266.44% -23.16% 0.00% -
  Horiz. % -28.09% -50.78% -88.59% -127.90% 76.84% 100.00% -
EY -16.73 -9.25 -5.30 -3.67 6.11 4.70 0.00 -
  QoQ % -80.86% -74.53% -44.41% -160.07% 30.00% 0.00% -
  Horiz. % -355.96% -196.81% -112.77% -78.09% 130.00% 100.00% -
DY 0.00 0.00 1.22 1.04 1.05 1.08 0.00 -
  QoQ % 0.00% 0.00% 17.31% -0.95% -2.78% 0.00% -
  Horiz. % 0.00% 0.00% 112.96% 96.30% 97.22% 100.00% -
P/NAPS 0.70 1.07 1.17 1.41 0.00 0.00 0.00 -
  QoQ % -34.58% -8.55% -17.02% 0.00% 0.00% 0.00% -
  Horiz. % 49.65% 75.89% 82.98% 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 - - - -
Price 0.4500 0.5000 0.7100 0.8000 0.0000 0.0000 0.0000 -
P/RPS 0.91 0.94 1.23 1.14 0.00 0.00 0.00 -
  QoQ % -3.19% -23.58% 7.89% 0.00% 0.00% 0.00% -
  Horiz. % 79.82% 82.46% 107.89% 100.00% - - -
P/EPS -5.54 -7.25 -16.33 -22.69 0.00 0.00 0.00 -
  QoQ % 23.59% 55.60% 28.03% 0.00% 0.00% 0.00% -
  Horiz. % 24.42% 31.95% 71.97% 100.00% - - -
EY -18.03 -13.79 -6.12 -4.41 0.00 0.00 0.00 -
  QoQ % -30.75% -125.33% -38.78% 0.00% 0.00% 0.00% -
  Horiz. % 408.84% 312.70% 138.78% 100.00% - - -
DY 0.00 0.00 1.41 1.25 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 12.80% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.80% 100.00% - - -
P/NAPS 0.65 0.72 1.02 1.17 0.00 0.00 0.00 -
  QoQ % -9.72% -29.41% -12.82% 0.00% 0.00% 0.00% -
  Horiz. % 55.56% 61.54% 87.18% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS