[CARIMIN] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 277.01%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 123,527 133,981 157,024 149,080 164,161 199,089 237,008 -35.26%
PBT 6,286 9,789 12,514 28,672 -2,791 23,192 26,710 -61.91%
Tax -2,836 -5,642 -7,676 -14,260 -5,353 -5,077 -6,384 -41.80%
NP 3,450 4,146 4,838 14,412 -8,144 18,114 20,326 -69.37%
-
NP to SH 3,451 4,148 4,840 14,412 -8,142 18,114 20,326 -69.37%
-
Tax Rate 45.12% 57.64% 61.34% 49.73% - 21.89% 23.90% -
Total Cost 120,077 129,834 152,186 134,668 172,305 180,974 216,682 -32.55%
-
Net Worth 162,570 162,755 162,124 163,223 159,715 204,853 217,717 -17.70%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - 2,338 3,118 - -
Div Payout % - - - - 0.00% 17.21% - -
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 162,570 162,755 162,124 163,223 159,715 204,853 217,717 -17.70%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
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% 3.09% 3.08% 9.67% -4.96% 9.10% 8.58% -
ROE 2.12% 2.55% 2.99% 8.83% -5.10% 8.84% 9.34% -
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 52.98 57.29 67.14 63.74 70.19 85.13 101.34 -35.12%
EPS 1.48 1.77 2.06 6.16 -3.48 8.09 10.52 -72.98%
DPS 0.00 0.00 0.00 0.00 1.00 1.33 0.00 -
NAPS 0.6972 0.6959 0.6932 0.6979 0.6829 0.8759 0.9309 -17.54%
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 52.98 57.29 67.14 63.74 70.19 85.13 101.34 -35.12%
EPS 1.48 1.77 2.06 6.16 -3.48 8.09 10.52 -72.98%
DPS 0.00 0.00 0.00 0.00 1.00 1.33 0.00 -
NAPS 0.6972 0.6959 0.6932 0.6979 0.6829 0.8759 0.9309 -17.54%
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 0.395 0.485 0.745 0.82 0.96 0.95 0.925 -
P/RPS 0.75 0.85 1.11 1.29 1.37 1.12 0.91 -12.10%
P/EPS 26.67 27.35 36.00 13.31 -27.58 12.27 10.64 84.62%
EY 3.75 3.66 2.78 7.51 -3.63 8.15 9.40 -45.83%
DY 0.00 0.00 0.00 0.00 1.04 1.40 0.00 -
P/NAPS 0.57 0.70 1.07 1.17 1.41 1.08 0.99 -30.81%
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 20/05/15 16/02/15 -
Price 0.395 0.45 0.50 0.71 0.80 1.01 0.99 -
P/RPS 0.75 0.79 0.74 1.11 1.14 1.19 0.98 -16.34%
P/EPS 26.67 25.37 24.16 11.52 -22.98 13.04 11.39 76.42%
EY 3.75 3.94 4.14 8.68 -4.35 7.67 8.78 -43.31%
DY 0.00 0.00 0.00 0.00 1.25 1.32 0.00 -
P/NAPS 0.57 0.65 0.72 1.02 1.17 1.15 1.06 -33.89%

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