Highlights

[CARIMIN] QoQ TTM Result on 2016-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -17.07%    YoY -     -237.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 109,184 119,103 123,527 114,608 123,447 135,181 163,439 -23.49%
  QoQ % -8.33% -3.58% 7.78% -7.16% -8.68% -17.29% -
  Horiz. % 66.80% 72.87% 75.58% 70.12% 75.53% 82.71% 100.00%
PBT -507 891 6,288 -15,212 -12,259 -5,422 -5,161 -78.56%
  QoQ % -156.90% -85.83% 141.34% -24.09% -126.10% -5.06% -
  Horiz. % 9.82% -17.26% -121.84% 294.75% 237.53% 105.06% 100.00%
Tax 712 591 -2,837 -3,511 -3,734 -4,753 -3,088 -
  QoQ % 20.47% 120.83% 19.20% 5.97% 21.44% -53.92% -
  Horiz. % -23.06% -19.14% 91.87% 113.70% 120.92% 153.92% 100.00%
NP 205 1,482 3,451 -18,723 -15,993 -10,175 -8,249 -
  QoQ % -86.17% -57.06% 118.43% -17.07% -57.18% -23.35% -
  Horiz. % -2.49% -17.97% -41.84% 226.97% 193.88% 123.35% 100.00%
NP to SH 90 1,494 3,452 -18,720 -15,990 -10,173 -8,247 -
  QoQ % -93.98% -56.72% 118.44% -17.07% -57.18% -23.35% -
  Horiz. % -1.09% -18.12% -41.86% 226.99% 193.89% 123.35% 100.00%
Tax Rate - % -66.33 % 45.12 % - % - % - % - % -
  QoQ % 0.00% -247.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -147.01% 100.00% - - - -
Total Cost 108,979 117,621 120,076 133,331 139,440 145,356 171,688 -26.04%
  QoQ % -7.35% -2.04% -9.94% -4.38% -4.07% -15.34% -
  Horiz. % 63.48% 68.51% 69.94% 77.66% 81.22% 84.66% 100.00%
Net Worth 162,124 164,767 163,059 160,520 160,795 163,281 159,720 1.00%
  QoQ % -1.60% 1.05% 1.58% -0.17% -1.52% 2.23% -
  Horiz. % 101.50% 103.16% 102.09% 100.50% 100.67% 102.23% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 0 0 0 0 0 2,338 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% 100.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 162,124 164,767 163,059 160,520 160,795 163,281 159,720 1.00%
  QoQ % -1.60% 1.05% 1.58% -0.17% -1.52% 2.23% -
  Horiz. % 101.50% 103.16% 102.09% 100.50% 100.67% 102.23% 100.00%
NOSH 233,878 233,878 233,878 230,666 231,960 233,961 233,885 -0.00%
  QoQ % 0.00% 0.00% 1.39% -0.56% -0.85% 0.03% -
  Horiz. % 100.00% 100.00% 100.00% 98.62% 99.18% 100.03% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.19 % 1.24 % 2.79 % -16.34 % -12.96 % -7.53 % -5.05 % -
  QoQ % -84.68% -55.56% 117.07% -26.08% -72.11% -49.11% -
  Horiz. % -3.76% -24.55% -55.25% 323.56% 256.63% 149.11% 100.00%
ROE 0.06 % 0.91 % 2.12 % -11.66 % -9.94 % -6.23 % -5.16 % -
  QoQ % -93.41% -57.08% 118.18% -17.30% -59.55% -20.74% -
  Horiz. % -1.16% -17.64% -41.09% 225.97% 192.64% 120.74% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 46.68 50.93 52.82 49.69 53.22 57.78 69.88 -23.49%
  QoQ % -8.34% -3.58% 6.30% -6.63% -7.89% -17.32% -
  Horiz. % 66.80% 72.88% 75.59% 71.11% 76.16% 82.68% 100.00%
EPS 0.04 0.64 1.48 -8.12 -6.89 -4.35 -3.53 -
  QoQ % -93.75% -56.76% 118.23% -17.85% -58.39% -23.23% -
  Horiz. % -1.13% -18.13% -41.93% 230.03% 195.18% 123.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.6932 0.7045 0.6972 0.6959 0.6932 0.6979 0.6829 1.00%
  QoQ % -1.60% 1.05% 0.19% 0.39% -0.67% 2.20% -
  Horiz. % 101.51% 103.16% 102.09% 101.90% 101.51% 102.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 46.68 50.93 52.82 49.00 52.78 57.80 69.88 -23.49%
  QoQ % -8.34% -3.58% 7.80% -7.16% -8.69% -17.29% -
  Horiz. % 66.80% 72.88% 75.59% 70.12% 75.53% 82.71% 100.00%
EPS 0.04 0.64 1.48 -8.00 -6.84 -4.35 -3.53 -
  QoQ % -93.75% -56.76% 118.50% -16.96% -57.24% -23.23% -
  Horiz. % -1.13% -18.13% -41.93% 226.63% 193.77% 123.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.6932 0.7045 0.6972 0.6863 0.6875 0.6981 0.6829 1.00%
  QoQ % -1.60% 1.05% 1.59% -0.17% -1.52% 2.23% -
  Horiz. % 101.51% 103.16% 102.09% 100.50% 100.67% 102.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.3200 0.3500 0.3950 0.4850 0.7450 0.8200 0.9600 -
P/RPS 0.69 0.69 0.75 0.98 1.40 1.42 1.37 -36.57%
  QoQ % 0.00% -8.00% -23.47% -30.00% -1.41% 3.65% -
  Horiz. % 50.36% 50.36% 54.74% 71.53% 102.19% 103.65% 100.00%
P/EPS 831.57 54.79 26.76 -5.98 -10.81 -18.86 -27.23 -
  QoQ % 1,417.74% 104.75% 547.49% 44.68% 42.68% 30.74% -
  Horiz. % -3,053.87% -201.21% -98.27% 21.96% 39.70% 69.26% 100.00%
EY 0.12 1.83 3.74 -16.73 -9.25 -5.30 -3.67 -
  QoQ % -93.44% -51.07% 122.36% -80.86% -74.53% -44.41% -
  Horiz. % -3.27% -49.86% -101.91% 455.86% 252.04% 144.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.22 1.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 17.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 117.31% 100.00%
P/NAPS 0.46 0.50 0.57 0.70 1.07 1.17 1.41 -52.45%
  QoQ % -8.00% -12.28% -18.57% -34.58% -8.55% -17.02% -
  Horiz. % 32.62% 35.46% 40.43% 49.65% 75.89% 82.98% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 22/08/16 23/05/16 22/02/16 26/11/15 25/08/15 -
Price 0.3500 0.3100 0.3950 0.4500 0.5000 0.7100 0.8000 -
P/RPS 0.75 0.61 0.75 0.91 0.94 1.23 1.14 -24.26%
  QoQ % 22.95% -18.67% -17.58% -3.19% -23.58% 7.89% -
  Horiz. % 65.79% 53.51% 65.79% 79.82% 82.46% 107.89% 100.00%
P/EPS 909.53 48.53 26.76 -5.54 -7.25 -16.33 -22.69 -
  QoQ % 1,774.16% 81.35% 583.03% 23.59% 55.60% 28.03% -
  Horiz. % -4,008.51% -213.88% -117.94% 24.42% 31.95% 71.97% 100.00%
EY 0.11 2.06 3.74 -18.03 -13.79 -6.12 -4.41 -
  QoQ % -94.66% -44.92% 120.74% -30.75% -125.33% -38.78% -
  Horiz. % -2.49% -46.71% -84.81% 408.84% 312.70% 138.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.41 1.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 12.80% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 112.80% 100.00%
P/NAPS 0.50 0.44 0.57 0.65 0.72 1.02 1.17 -43.12%
  QoQ % 13.64% -22.81% -12.31% -9.72% -29.41% -12.82% -
  Horiz. % 42.74% 37.61% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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