Highlights

[CARIMIN] QoQ TTM Result on 2015-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 20-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     33.67%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 123,447 135,181 163,439 149,317 118,504 65,528 0 -
  QoQ % -8.68% -17.29% 9.46% 26.00% 80.84% 0.00% -
  Horiz. % 188.39% 206.30% 249.42% 227.87% 180.84% 100.00% -
PBT -12,259 -5,422 -5,161 17,394 13,355 7,429 0 -
  QoQ % -126.10% -5.06% -129.67% 30.24% 79.77% 0.00% -
  Horiz. % -165.02% -72.98% -69.47% 234.14% 179.77% 100.00% -
Tax -3,734 -4,753 -3,088 -3,809 -3,192 -1,900 0 -
  QoQ % 21.44% -53.92% 18.93% -19.33% -68.00% 0.00% -
  Horiz. % 196.53% 250.16% 162.53% 200.47% 168.00% 100.00% -
NP -15,993 -10,175 -8,249 13,585 10,163 5,529 0 -
  QoQ % -57.18% -23.35% -160.72% 33.67% 83.81% 0.00% -
  Horiz. % -289.26% -184.03% -149.20% 245.70% 183.81% 100.00% -
NP to SH -15,990 -10,173 -8,247 13,585 10,163 5,529 0 -
  QoQ % -57.18% -23.35% -160.71% 33.67% 83.81% 0.00% -
  Horiz. % -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% -8.37% -6.57% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 85.61% 93.43% 100.00% -
Total Cost 139,440 145,356 171,688 135,732 108,341 59,999 0 -
  QoQ % -4.07% -15.34% 26.49% 25.28% 80.57% 0.00% -
  Horiz. % 232.40% 242.26% 286.15% 226.22% 180.57% 100.00% -
Net Worth 160,795 163,281 159,720 0 0 112,946 - -
  QoQ % -1.52% 2.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.36% 144.57% 141.41% 0.00% 0.00% 100.00% -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 0 2,338 2,338 2,338 2,338 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % - % - % - % 17.22 % 23.01 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -25.16% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 74.84% 100.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 160,795 163,281 159,720 0 0 112,946 - -
  QoQ % -1.52% 2.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.36% 144.57% 141.41% 0.00% 0.00% 100.00% -
NOSH 231,960 233,961 233,885 233,878 233,878 173,177 - -
  QoQ % -0.85% 0.03% 0.00% 0.00% 35.05% 0.00% -
  Horiz. % 133.94% 135.10% 135.06% 135.05% 135.05% 100.00% -
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -12.96 % -7.53 % -5.05 % 9.10 % 8.58 % 8.44 % - % -
  QoQ % -72.11% -49.11% -155.49% 6.06% 1.66% 0.00% -
  Horiz. % -153.55% -89.22% -59.83% 107.82% 101.66% 100.00% -
ROE -9.94 % -6.23 % -5.16 % - % - % 4.90 % - % -
  QoQ % -59.55% -20.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -202.86% -127.14% -105.31% 0.00% 0.00% 100.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.22 57.78 69.88 63.84 50.67 37.84 - -
  QoQ % -7.89% -17.32% 9.46% 25.99% 33.91% 0.00% -
  Horiz. % 140.64% 152.70% 184.67% 168.71% 133.91% 100.00% -
EPS -6.89 -4.35 -3.53 5.81 4.35 3.19 - -
  QoQ % -58.39% -23.23% -160.76% 33.56% 36.36% 0.00% -
  Horiz. % -215.99% -136.36% -110.66% 182.13% 136.36% 100.00% -
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.6932 0.6979 0.6829 0.0000 0.0000 0.6522 - -
  QoQ % -0.67% 2.20% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.29% 107.01% 104.71% 0.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 52.78 57.80 69.88 63.84 50.67 28.02 - -
  QoQ % -8.69% -17.29% 9.46% 25.99% 80.84% 0.00% -
  Horiz. % 188.37% 206.28% 249.39% 227.84% 180.84% 100.00% -
EPS -6.84 -4.35 -3.53 5.81 4.35 2.36 - -
  QoQ % -57.24% -23.23% -160.76% 33.56% 84.32% 0.00% -
  Horiz. % -289.83% -184.32% -149.58% 246.19% 184.32% 100.00% -
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.6875 0.6981 0.6829 0.0000 0.0000 0.4829 - -
  QoQ % -1.52% 2.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.37% 144.56% 141.42% 0.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - - -
Price 0.7450 0.8200 0.9600 0.9500 0.9250 0.0000 0.0000 -
P/RPS 1.40 1.42 1.37 1.49 1.83 0.00 0.00 -
  QoQ % -1.41% 3.65% -8.05% -18.58% 0.00% 0.00% -
  Horiz. % 76.50% 77.60% 74.86% 81.42% 100.00% - -
P/EPS -10.81 -18.86 -27.23 16.36 21.29 0.00 0.00 -
  QoQ % 42.68% 30.74% -266.44% -23.16% 0.00% 0.00% -
  Horiz. % -50.78% -88.59% -127.90% 76.84% 100.00% - -
EY -9.25 -5.30 -3.67 6.11 4.70 0.00 0.00 -
  QoQ % -74.53% -44.41% -160.07% 30.00% 0.00% 0.00% -
  Horiz. % -196.81% -112.77% -78.09% 130.00% 100.00% - -
DY 0.00 1.22 1.04 1.05 1.08 0.00 0.00 -
  QoQ % 0.00% 17.31% -0.95% -2.78% 0.00% 0.00% -
  Horiz. % 0.00% 112.96% 96.30% 97.22% 100.00% - -
P/NAPS 1.07 1.17 1.41 0.00 0.00 0.00 0.00 -
  QoQ % -8.55% -17.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.89% 82.98% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 26/11/15 25/08/15 - - - - -
Price 0.5000 0.7100 0.8000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.94 1.23 1.14 0.00 0.00 0.00 0.00 -
  QoQ % -23.58% 7.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.46% 107.89% 100.00% - - - -
P/EPS -7.25 -16.33 -22.69 0.00 0.00 0.00 0.00 -
  QoQ % 55.60% 28.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.95% 71.97% 100.00% - - - -
EY -13.79 -6.12 -4.41 0.00 0.00 0.00 0.00 -
  QoQ % -125.33% -38.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 312.70% 138.78% 100.00% - - - -
DY 0.00 1.41 1.25 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 12.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.80% 100.00% - - - -
P/NAPS 0.72 1.02 1.17 0.00 0.00 0.00 0.00 -
  QoQ % -29.41% -12.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


TOP ARTICLES

1. WHY DIRECTORS/INSIDERS OF PALM OIL COMPANIES ARE BUYING THEIR PALM OIL COMPANY SHARES LIKE NO TOMORROW ONE BY ONE ALL SO VERY VERY VERY BULLISH??? THE INVESTMENT APPROACH OF CALVIN TAN
2. Able Global Bhd - Strong and Steady Rakuten Trade Research Reports
3. JAYA TIASA (4383) Excellent Results YoY Up 152.05% & QoQ Up 169.94%, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
5. Only Pfizer for under-17 even though all Covid-19 vaccines safe, Parliament told save malaysia!
6. D&O(7204)小分享 [12Invest] - 我要投资
7. JHM Consolidation - Gradual Improvements Kenanga Research & Investment
8. BursaRangers Daily Technical Picks (24 September 2021) BursaRangers Daily Technical Picks
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
 
 

2306 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.760.00 
 UCREST 0.290.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.2250.00 
 3A 0.9950.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.150.00 
 GHLSYS 1.850.00 
PARTNERS & BROKERS