Highlights

[CARIMIN] QoQ TTM 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 -     -23.35%    YoY -     -283.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 123,527 114,608 123,447 135,181 163,439 149,317 118,504 2.81%
  QoQ % 7.78% -7.16% -8.68% -17.29% 9.46% 26.00% -
  Horiz. % 104.24% 96.71% 104.17% 114.07% 137.92% 126.00% 100.00%
PBT 6,288 -15,212 -12,259 -5,422 -5,161 17,394 13,355 -39.51%
  QoQ % 141.34% -24.09% -126.10% -5.06% -129.67% 30.24% -
  Horiz. % 47.08% -113.90% -91.79% -40.60% -38.64% 130.24% 100.00%
Tax -2,837 -3,511 -3,734 -4,753 -3,088 -3,809 -3,192 -7.57%
  QoQ % 19.20% 5.97% 21.44% -53.92% 18.93% -19.33% -
  Horiz. % 88.88% 109.99% 116.98% 148.90% 96.74% 119.33% 100.00%
NP 3,451 -18,723 -15,993 -10,175 -8,249 13,585 10,163 -51.36%
  QoQ % 118.43% -17.07% -57.18% -23.35% -160.72% 33.67% -
  Horiz. % 33.96% -184.23% -157.36% -100.12% -81.17% 133.67% 100.00%
NP to SH 3,452 -18,720 -15,990 -10,173 -8,247 13,585 10,163 -51.35%
  QoQ % 118.44% -17.07% -57.18% -23.35% -160.71% 33.67% -
  Horiz. % 33.97% -184.20% -157.34% -100.10% -81.15% 133.67% 100.00%
Tax Rate 45.12 % - % - % - % - % 21.90 % 23.90 % 52.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -8.37% -
  Horiz. % 188.79% 0.00% 0.00% 0.00% 0.00% 91.63% 100.00%
Total Cost 120,076 133,331 139,440 145,356 171,688 135,732 108,341 7.10%
  QoQ % -9.94% -4.38% -4.07% -15.34% 26.49% 25.28% -
  Horiz. % 110.83% 123.07% 128.70% 134.17% 158.47% 125.28% 100.00%
Net Worth 163,059 160,520 160,795 163,281 159,720 0 0 -
  QoQ % 1.58% -0.17% -1.52% 2.23% 0.00% 0.00% -
  Horiz. % 102.09% 100.50% 100.67% 102.23% 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 0 0 0 2,338 2,338 2,338 2,338 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% -25.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.84% 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 163,059 160,520 160,795 163,281 159,720 0 0 -
  QoQ % 1.58% -0.17% -1.52% 2.23% 0.00% 0.00% -
  Horiz. % 102.09% 100.50% 100.67% 102.23% 100.00% - -
NOSH 233,878 230,666 231,960 233,961 233,885 233,878 233,878 -
  QoQ % 1.39% -0.56% -0.85% 0.03% 0.00% 0.00% -
  Horiz. % 100.00% 98.63% 99.18% 100.04% 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 2.79 % -16.34 % -12.96 % -7.53 % -5.05 % 9.10 % 8.58 % -52.75%
  QoQ % 117.07% -26.08% -72.11% -49.11% -155.49% 6.06% -
  Horiz. % 32.52% -190.44% -151.05% -87.76% -58.86% 106.06% 100.00%
ROE 2.12 % -11.66 % -9.94 % -6.23 % -5.16 % - % - % -
  QoQ % 118.18% -17.30% -59.55% -20.74% 0.00% 0.00% -
  Horiz. % -41.09% 225.97% 192.64% 120.74% 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 52.82 49.69 53.22 57.78 69.88 63.84 50.67 2.81%
  QoQ % 6.30% -6.63% -7.89% -17.32% 9.46% 25.99% -
  Horiz. % 104.24% 98.07% 105.03% 114.03% 137.91% 125.99% 100.00%
EPS 1.48 -8.12 -6.89 -4.35 -3.53 5.81 4.35 -51.30%
  QoQ % 118.23% -17.85% -58.39% -23.23% -160.76% 33.56% -
  Horiz. % 34.02% -186.67% -158.39% -100.00% -81.15% 133.56% 100.00%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.6972 0.6959 0.6932 0.6979 0.6829 0.0000 0.0000 -
  QoQ % 0.19% 0.39% -0.67% 2.20% 0.00% 0.00% -
  Horiz. % 102.09% 101.90% 101.51% 102.20% 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 52.82 49.00 52.78 57.80 69.88 63.84 50.67 2.81%
  QoQ % 7.80% -7.16% -8.69% -17.29% 9.46% 25.99% -
  Horiz. % 104.24% 96.70% 104.16% 114.07% 137.91% 125.99% 100.00%
EPS 1.48 -8.00 -6.84 -4.35 -3.53 5.81 4.35 -51.30%
  QoQ % 118.50% -16.96% -57.24% -23.23% -160.76% 33.56% -
  Horiz. % 34.02% -183.91% -157.24% -100.00% -81.15% 133.56% 100.00%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.6972 0.6863 0.6875 0.6981 0.6829 0.0000 0.0000 -
  QoQ % 1.59% -0.17% -1.52% 2.23% 0.00% 0.00% -
  Horiz. % 102.09% 100.50% 100.67% 102.23% 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 0.75 0.98 1.40 1.42 1.37 1.49 1.83 -44.86%
  QoQ % -23.47% -30.00% -1.41% 3.65% -8.05% -18.58% -
  Horiz. % 40.98% 53.55% 76.50% 77.60% 74.86% 81.42% 100.00%
P/EPS 26.76 -5.98 -10.81 -18.86 -27.23 16.36 21.29 16.48%
  QoQ % 547.49% 44.68% 42.68% 30.74% -266.44% -23.16% -
  Horiz. % 125.69% -28.09% -50.78% -88.59% -127.90% 76.84% 100.00%
EY 3.74 -16.73 -9.25 -5.30 -3.67 6.11 4.70 -14.14%
  QoQ % 122.36% -80.86% -74.53% -44.41% -160.07% 30.00% -
  Horiz. % 79.57% -355.96% -196.81% -112.77% -78.09% 130.00% 100.00%
DY 0.00 0.00 0.00 1.22 1.04 1.05 1.08 -
  QoQ % 0.00% 0.00% 0.00% 17.31% -0.95% -2.78% -
  Horiz. % 0.00% 0.00% 0.00% 112.96% 96.30% 97.22% 100.00%
P/NAPS 0.57 0.70 1.07 1.17 1.41 0.00 0.00 -
  QoQ % -18.57% -34.58% -8.55% -17.02% 0.00% 0.00% -
  Horiz. % 40.43% 49.65% 75.89% 82.98% 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 - - -
Price 0.3950 0.4500 0.5000 0.7100 0.8000 0.0000 0.0000 -
P/RPS 0.75 0.91 0.94 1.23 1.14 0.00 0.00 -
  QoQ % -17.58% -3.19% -23.58% 7.89% 0.00% 0.00% -
  Horiz. % 65.79% 79.82% 82.46% 107.89% 100.00% - -
P/EPS 26.76 -5.54 -7.25 -16.33 -22.69 0.00 0.00 -
  QoQ % 583.03% 23.59% 55.60% 28.03% 0.00% 0.00% -
  Horiz. % -117.94% 24.42% 31.95% 71.97% 100.00% - -
EY 3.74 -18.03 -13.79 -6.12 -4.41 0.00 0.00 -
  QoQ % 120.74% -30.75% -125.33% -38.78% 0.00% 0.00% -
  Horiz. % -84.81% 408.84% 312.70% 138.78% 100.00% - -
DY 0.00 0.00 0.00 1.41 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 12.80% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 112.80% 100.00% - -
P/NAPS 0.57 0.65 0.72 1.02 1.17 0.00 0.00 -
  QoQ % -12.31% -9.72% -29.41% -12.82% 0.00% 0.00% -
  Horiz. % 48.72% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

413  340  520  904 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 JAG 0.085+0.005 
 AIRASIA 0.835+0.01 
 CAREPLS 1.44+0.25 
 AAX 0.110.00 
 K1 0.485+0.04 
 ARMADA 0.250.00 
 HIBISCS 0.65-0.02 
 GDEX 0.415+0.035 

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