Highlights

[CARIMIN] QoQ Annualized Quarter Result on 2016-09-30 [#1]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     90.67%    YoY -     -54.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 115,517 116,210 128,338 131,384 123,527 133,981 157,024 -18.52%
  QoQ % -0.60% -9.45% -2.32% 6.36% -7.80% -14.67% -
  Horiz. % 73.57% 74.01% 81.73% 83.67% 78.67% 85.33% 100.00%
PBT -3,632 -6,122 -1,076 7,084 6,286 9,789 12,514 -
  QoQ % 40.68% -469.02% -115.19% 12.69% -35.79% -21.77% -
  Horiz. % -29.02% -48.93% -8.60% 56.61% 50.23% 78.23% 100.00%
Tax -177 -1,068 -578 -548 -2,836 -5,642 -7,676 -91.92%
  QoQ % 83.43% -84.78% -5.47% 80.68% 49.74% 26.49% -
  Horiz. % 2.31% 13.91% 7.53% 7.14% 36.95% 73.51% 100.00%
NP -3,809 -7,190 -1,654 6,536 3,450 4,146 4,838 -
  QoQ % 47.03% -334.74% -125.31% 89.45% -16.80% -14.29% -
  Horiz. % -78.73% -148.63% -34.19% 135.10% 71.31% 85.71% 100.00%
NP to SH -4,374 -7,813 -1,884 6,580 3,451 4,148 4,840 -
  QoQ % 44.02% -314.72% -128.63% 90.67% -16.80% -14.30% -
  Horiz. % -90.37% -161.43% -38.93% 135.95% 71.30% 85.70% 100.00%
Tax Rate - % - % - % 7.74 % 45.12 % 57.64 % 61.34 % -
  QoQ % 0.00% 0.00% 0.00% -82.85% -21.72% -6.03% -
  Horiz. % 0.00% 0.00% 0.00% 12.62% 73.56% 93.97% 100.00%
Total Cost 119,326 123,401 129,992 124,848 120,077 129,834 152,186 -14.98%
  QoQ % -3.30% -5.07% 4.12% 3.97% -7.52% -14.69% -
  Horiz. % 78.41% 81.09% 85.42% 82.04% 78.90% 85.31% 100.00%
Net Worth 158,686 157,212 162,124 165,557 162,570 162,755 162,124 -1.42%
  QoQ % 0.94% -3.03% -2.07% 1.84% -0.11% 0.39% -
  Horiz. % 97.88% 96.97% 100.00% 102.12% 100.28% 100.39% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 158,686 157,212 162,124 165,557 162,570 162,755 162,124 -1.42%
  QoQ % 0.94% -3.03% -2.07% 1.84% -0.11% 0.39% -
  Horiz. % 97.88% 96.97% 100.00% 102.12% 100.28% 100.39% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -3.30 % -6.19 % -1.29 % 4.97 % 2.79 % 3.09 % 3.08 % -
  QoQ % 46.69% -379.84% -125.96% 78.14% -9.71% 0.32% -
  Horiz. % -107.14% -200.97% -41.88% 161.36% 90.58% 100.32% 100.00%
ROE -2.76 % -4.97 % -1.16 % 3.97 % 2.12 % 2.55 % 2.99 % -
  QoQ % 44.47% -328.45% -129.22% 87.26% -16.86% -14.72% -
  Horiz. % -92.31% -166.22% -38.80% 132.78% 70.90% 85.28% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.39 49.69 54.87 55.91 52.98 57.29 67.14 -18.53%
  QoQ % -0.60% -9.44% -1.86% 5.53% -7.52% -14.67% -
  Horiz. % 73.56% 74.01% 81.72% 83.27% 78.91% 85.33% 100.00%
EPS -1.87 -3.35 -0.80 2.80 1.48 1.77 2.06 -
  QoQ % 44.18% -318.75% -128.57% 89.19% -16.38% -14.08% -
  Horiz. % -90.78% -162.62% -38.83% 135.92% 71.84% 85.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6785 0.6722 0.6932 0.7045 0.6972 0.6959 0.6932 -1.42%
  QoQ % 0.94% -3.03% -1.60% 1.05% 0.19% 0.39% -
  Horiz. % 97.88% 96.97% 100.00% 101.63% 100.58% 100.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.39 49.69 54.87 55.91 52.98 57.29 67.14 -18.53%
  QoQ % -0.60% -9.44% -1.86% 5.53% -7.52% -14.67% -
  Horiz. % 73.56% 74.01% 81.72% 83.27% 78.91% 85.33% 100.00%
EPS -1.87 -3.35 -0.80 2.80 1.48 1.77 2.06 -
  QoQ % 44.18% -318.75% -128.57% 89.19% -16.38% -14.08% -
  Horiz. % -90.78% -162.62% -38.83% 135.92% 71.84% 85.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6785 0.6722 0.6932 0.7045 0.6972 0.6959 0.6932 -1.42%
  QoQ % 0.94% -3.03% -1.60% 1.05% 0.19% 0.39% -
  Horiz. % 97.88% 96.97% 100.00% 101.63% 100.58% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.3450 0.3250 0.3200 0.3500 0.3950 0.4850 0.7450 -
P/RPS 0.70 0.65 0.58 0.63 0.75 0.85 1.11 -26.48%
  QoQ % 7.69% 12.07% -7.94% -16.00% -11.76% -23.42% -
  Horiz. % 63.06% 58.56% 52.25% 56.76% 67.57% 76.58% 100.00%
P/EPS -18.45 -9.73 -39.72 12.49 26.67 27.35 36.00 -
  QoQ % -89.62% 75.50% -418.01% -53.17% -2.49% -24.03% -
  Horiz. % -51.25% -27.03% -110.33% 34.69% 74.08% 75.97% 100.00%
EY -5.42 -10.28 -2.52 8.00 3.75 3.66 2.78 -
  QoQ % 47.28% -307.94% -131.50% 113.33% 2.46% 31.65% -
  Horiz. % -194.96% -369.78% -90.65% 287.77% 134.89% 131.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.48 0.46 0.50 0.57 0.70 1.07 -39.01%
  QoQ % 6.25% 4.35% -8.00% -12.28% -18.57% -34.58% -
  Horiz. % 47.66% 44.86% 42.99% 46.73% 53.27% 65.42% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 27/02/17 22/11/16 22/08/16 23/05/16 22/02/16 -
Price 0.2950 0.3150 0.3500 0.3100 0.3950 0.4500 0.5000 -
P/RPS 0.60 0.63 0.64 0.55 0.75 0.79 0.74 -13.06%
  QoQ % -4.76% -1.56% 16.36% -26.67% -5.06% 6.76% -
  Horiz. % 81.08% 85.14% 86.49% 74.32% 101.35% 106.76% 100.00%
P/EPS -15.77 -9.43 -43.45 11.06 26.67 25.37 24.16 -
  QoQ % -67.23% 78.30% -492.86% -58.53% 5.12% 5.01% -
  Horiz. % -65.27% -39.03% -179.84% 45.78% 110.39% 105.01% 100.00%
EY -6.34 -10.61 -2.30 9.04 3.75 3.94 4.14 -
  QoQ % 40.25% -361.30% -125.44% 141.07% -4.82% -4.83% -
  Horiz. % -153.14% -256.28% -55.56% 218.36% 90.58% 95.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.47 0.50 0.44 0.57 0.65 0.72 -29.10%
  QoQ % -8.51% -6.00% 13.64% -22.81% -12.31% -9.72% -
  Horiz. % 59.72% 65.28% 69.44% 61.11% 79.17% 90.28% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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