[CARIMIN] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -144.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 133,981 157,024 149,080 164,161 199,089 237,008 262,112 -36.04%
PBT 9,789 12,514 28,672 -2,791 23,192 26,710 29,716 -52.26%
Tax -5,642 -7,676 -14,260 -5,353 -5,077 -6,384 -7,600 -17.99%
NP 4,146 4,838 14,412 -8,144 18,114 20,326 22,116 -67.21%
-
NP to SH 4,148 4,840 14,412 -8,142 18,114 20,326 22,116 -67.20%
-
Tax Rate 57.64% 61.34% 49.73% - 21.89% 23.90% 25.58% -
Total Cost 129,834 152,186 134,668 172,305 180,974 216,682 239,996 -33.58%
-
Net Worth 162,755 162,124 163,223 159,715 204,853 217,717 112,946 27.54%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 2,338 3,118 - - -
Div Payout % - - - 0.00% 17.21% - - -
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 162,755 162,124 163,223 159,715 204,853 217,717 112,946 27.54%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
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 3.09% 3.08% 9.67% -4.96% 9.10% 8.58% 8.44% -
ROE 2.55% 2.99% 8.83% -5.10% 8.84% 9.34% 19.58% -
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 57.29 67.14 63.74 70.19 85.13 101.34 151.35 -47.64%
EPS 1.77 2.06 6.16 -3.48 8.09 10.52 12.76 -73.17%
DPS 0.00 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 0.6959 0.6932 0.6979 0.6829 0.8759 0.9309 0.6522 4.41%
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 57.32 67.18 63.78 70.23 85.18 101.40 112.14 -36.04%
EPS 1.77 2.07 6.17 -3.48 7.75 8.70 9.46 -67.25%
DPS 0.00 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 0.6963 0.6936 0.6983 0.6833 0.8764 0.9315 0.4832 27.55%
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 0.485 0.745 0.82 0.96 0.95 0.925 0.00 -
P/RPS 0.85 1.11 1.29 1.37 1.12 0.91 0.00 -
P/EPS 27.35 36.00 13.31 -27.58 12.27 10.64 0.00 -
EY 3.66 2.78 7.51 -3.63 8.15 9.40 0.00 -
DY 0.00 0.00 0.00 1.04 1.40 0.00 0.00 -
P/NAPS 0.70 1.07 1.17 1.41 1.08 0.99 0.00 -
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 20/05/15 16/02/15 20/11/14 -
Price 0.45 0.50 0.71 0.80 1.01 0.99 1.15 -
P/RPS 0.79 0.74 1.11 1.14 1.19 0.98 0.76 2.61%
P/EPS 25.37 24.16 11.52 -22.98 13.04 11.39 9.01 99.27%
EY 3.94 4.14 8.68 -4.35 7.67 8.78 11.10 -49.83%
DY 0.00 0.00 0.00 1.25 1.32 0.00 0.00 -
P/NAPS 0.65 0.72 1.02 1.17 1.15 1.06 1.76 -48.49%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment